[ABMB] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Cumulative Result
Revenue	1,168,493	1,102,173	1,071,431	1,075,443	1,007,550	978,026	930,419	3.86%
YoY %	6.02%	2.87%	-0.37%	6.74%	3.02%	5.12%	-	-
Horiz. %	125.59%	118.46%	115.16%	115.59%	108.29%	105.12%	100.00%	-
PBT	530,848	522,888	522,865	578,612	541,605	535,718	510,550	0.65%
YoY %	1.52%	0.00%	-9.63%	6.83%	1.10%	4.93%	-	-
Horiz. %	103.98%	102.42%	102.41%	113.33%	106.08%	104.93%	100.00%	-
Tax	-150,491	-128,153	-130,675	-141,101	-136,070	-136,445	-129,971	2.47%
YoY %	-17.43%	1.93%	7.39%	-3.70%	0.27%	-4.98%	-	-
Horiz. %	115.79%	98.60%	100.54%	108.56%	104.69%	104.98%	100.00%	-
NP	380,357	394,735	392,190	437,511	405,535	399,273	380,579	-0.00%
YoY %	-3.64%	0.65%	-10.36%	7.88%	1.57%	4.91%	-	-
Horiz. %	99.94%	103.72%	103.05%	114.96%	106.56%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	380,357	394,735	392,190	437,511	405,535	399,220	380,125	0.01%
YoY %	-3.64%	0.65%	-10.36%	7.88%	1.58%	5.02%	-	-
Horiz. %	100.06%	103.84%	103.17%	115.10%	106.68%	105.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.35%	24.51%	24.99%	24.39%	25.12%	25.47%	25.46%	-
YoY %	15.67%	-1.92%	2.46%	-2.91%	-1.37%	0.04%	-	-
Horiz. %	111.35%	96.27%	98.15%	95.80%	98.66%	100.04%	100.00%	-
Total Cost	788,136	707,438	679,241	637,932	602,015	578,753	549,840	6.17%
YoY %	11.41%	4.15%	6.48%	5.97%	4.02%	5.26%	-	-
Horiz. %	143.34%	128.66%	123.53%	116.02%	109.49%	105.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,290,668	4,916,060	4,601,190	4,253,579	3,943,593	3,997,517	3,047,565	9.62%
YoY %	7.62%	6.84%	8.17%	7.86%	-1.35%	31.17%	-	-
Horiz. %	173.60%	161.31%	150.98%	139.57%	129.40%	131.17%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Dividend
Div	130,728	129,771	121,885	136,722	288,185	253,277	202,663	-7.04%
YoY %	0.74%	6.47%	-10.85%	-52.56%	13.78%	24.97%	-	-
Horiz. %	64.51%	64.03%	60.14%	67.46%	142.20%	124.97%	100.00%	-
Div Payout %	34.37%	32.88%	31.08%	31.25%	71.06%	63.44%	53.31%	-
YoY %	4.53%	5.79%	-0.54%	-56.02%	12.01%	19.00%	-	-
Horiz. %	64.47%	61.68%	58.30%	58.62%	133.30%	119.00%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Equity
Net Worth	5,290,668	4,916,060	4,601,190	4,253,579	3,943,593	3,997,517	3,047,565	9.62%
YoY %	7.62%	6.84%	8.17%	7.86%	-1.35%	31.17%	-	-
Horiz. %	173.60%	161.31%	150.98%	139.57%	129.40%	131.17%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,519,135	1,548,106	1,548,106	1,523,782	0.26%
YoY %	0.00%	0.00%	1.91%	-1.87%	0.00%	1.60%	-	-
Horiz. %	101.60%	101.60%	101.60%	99.70%	101.60%	101.60%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Ratio Analysis
NP Margin	32.55%	35.81%	36.60%	40.68%	40.25%	40.82%	40.90%	-
YoY %	-9.10%	-2.16%	-10.03%	1.07%	-1.40%	-0.20%	-	-
Horiz. %	79.58%	87.56%	89.49%	99.46%	98.41%	99.80%	100.00%	-
ROE	7.19%	8.03%	8.52%	10.29%	10.28%	9.99%	12.47%	-
YoY %	-10.46%	-5.75%	-17.20%	0.10%	2.90%	-19.89%	-	-
Horiz. %	57.66%	64.39%	68.32%	82.52%	82.44%	80.11%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Per Share
RPS	75.98	72.19	70.32	70.79	66.43	64.10	61.06	3.70%
YoY %	5.25%	2.66%	-0.66%	6.56%	3.63%	4.98%	-	-
Horiz. %	124.43%	118.23%	115.17%	115.94%	108.79%	104.98%	100.00%	-
EPS	24.70	25.90	25.70	28.80	26.70	26.20	24.90	-0.13%
YoY %	-4.63%	0.78%	-10.76%	7.87%	1.91%	5.22%	-	-
Horiz. %	99.20%	104.02%	103.21%	115.66%	107.23%	105.22%	100.00%	-
DPS	8.50	8.50	8.00	9.00	19.00	16.60	13.30	-7.18%
YoY %	0.00%	6.25%	-11.11%	-52.63%	14.46%	24.81%	-	-
Horiz. %	63.91%	63.91%	60.15%	67.67%	142.86%	124.81%	100.00%	-
NAPS	3.44	3.22	3.02	2.80	2.60	2.62	2.00	9.45%
YoY %	6.83%	6.62%	7.86%	7.69%	-0.76%	31.00%	-	-
Horiz. %	172.00%	161.00%	151.00%	140.00%	130.00%	131.00%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,566
RPS	75.48	71.19	69.21	69.47	65.08	63.18	60.10	3.86%
YoY %	6.03%	2.86%	-0.37%	6.75%	3.01%	5.12%	-	-
Horiz. %	125.59%	118.45%	115.16%	115.59%	108.29%	105.12%	100.00%	-
EPS	24.57	25.50	25.33	28.26	26.20	25.79	24.55	0.01%
YoY %	-3.65%	0.67%	-10.37%	7.86%	1.59%	5.05%	-	-
Horiz. %	100.08%	103.87%	103.18%	115.11%	106.72%	105.05%	100.00%	-
DPS	8.44	8.38	7.87	8.83	18.62	16.36	13.09	-7.04%
YoY %	0.72%	6.48%	-10.87%	-52.58%	13.81%	24.98%	-	-
Horiz. %	64.48%	64.02%	60.12%	67.46%	142.25%	124.98%	100.00%	-
NAPS	3.4175	3.1755	2.9721	2.7476	2.5474	2.5822	1.9686	9.61%
YoY %	7.62%	6.84%	8.17%	7.86%	-1.35%	31.17%	-	-
Horiz. %	173.60%	161.31%	150.98%	139.57%	129.40%	131.17%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	-
Price	4.08	3.72	3.56	4.70	4.76	4.40	3.95	-
P/RPS	5.37	5.15	5.06	6.64	7.17	6.86	6.47	-3.05%
YoY %	4.27%	1.78%	-23.80%	-7.39%	4.52%	6.03%	-	-
Horiz. %	83.00%	79.60%	78.21%	102.63%	110.82%	106.03%	100.00%	-
P/EPS	16.50	14.39	13.83	16.32	17.80	16.82	15.83	0.69%
YoY %	14.66%	4.05%	-15.26%	-8.31%	5.83%	6.25%	-	-
Horiz. %	104.23%	90.90%	87.37%	103.10%	112.44%	106.25%	100.00%	-
EY	6.06	6.95	7.23	6.13	5.62	5.95	6.32	-0.69%
YoY %	-12.81%	-3.87%	17.94%	9.07%	-5.55%	-5.85%	-	-
Horiz. %	95.89%	109.97%	114.40%	96.99%	88.92%	94.15%	100.00%	-
DY	2.08	2.28	2.25	1.91	3.99	3.77	3.37	-7.72%
YoY %	-8.77%	1.33%	17.80%	-52.13%	5.84%	11.87%	-	-
Horiz. %	61.72%	67.66%	66.77%	56.68%	118.40%	111.87%	100.00%	-
P/NAPS	1.19	1.16	1.18	1.68	1.83	1.68	1.98	-8.12%
YoY %	2.59%	-1.69%	-29.76%	-8.20%	8.93%	-15.15%	-	-
Horiz. %	60.10%	58.59%	59.60%	84.85%	92.42%	84.85%	100.00%	-

	31/12/17	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	22/02/17	22/02/16	16/02/15	13/02/14	19/02/13	21/02/12	-
Price	4.12	3.95	3.56	4.78	4.69	4.04	3.75	-
P/RPS	5.42	5.47	5.06	6.75	7.06	6.30	6.14	-2.05%
YoY %	-0.91%	8.10%	-25.04%	-4.39%	12.06%	2.61%	-	-
Horiz. %	88.27%	89.09%	82.41%	109.93%	114.98%	102.61%	100.00%	-
P/EPS	16.66	15.28	13.83	16.60	17.54	15.44	15.03	1.72%
YoY %	9.03%	10.48%	-16.69%	-5.36%	13.60%	2.73%	-	-
Horiz. %	110.84%	101.66%	92.02%	110.45%	116.70%	102.73%	100.00%	-
EY	6.00	6.55	7.23	6.03	5.70	6.48	6.65	-1.69%
YoY %	-8.40%	-9.41%	19.90%	5.79%	-12.04%	-2.56%	-	-
Horiz. %	90.23%	98.50%	108.72%	90.68%	85.71%	97.44%	100.00%	-
DY	2.06	2.15	2.25	1.88	4.05	4.11	3.55	-8.66%
YoY %	-4.19%	-4.44%	19.68%	-53.58%	-1.46%	15.77%	-	-
Horiz. %	58.03%	60.56%	63.38%	52.96%	114.08%	115.77%	100.00%	-
P/NAPS	1.20	1.23	1.18	1.71	1.80	1.54	1.88	-7.20%
YoY %	-2.44%	4.24%	-30.99%	-5.00%	16.88%	-18.09%	-	-
Horiz. %	63.83%	65.43%	62.77%	90.96%	95.74%	81.91%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

798

HLIND

HONG LEONG INDUSTRIES BHD

724

MPI

MALAYSIAN PACIFIC INDUSTRIES

716

PTRANS

PERAK TRANSIT BERHAD

709

YTLPOWR

YTL POWER INTERNATIONAL BHD

546

MYEG

MY E.G. SERVICES BHD

534

THETA

THETA EDGE BERHAD

509

GENTING

GENTING BHD

480

NOTION

NOTION VTEC BHD

468

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

-0.005

29,585,200

HSI-CXV

0.095

-0.015

17,510,300

HSI-HWE

0.19

+0.015

16,230,300

SAPNRG

0.04

+0.005

15,488,900

JAKS

0.165

+0.005

15,237,700

YNHPROP

0.52

+0.025

13,899,400

BSLCORP-OR

0.005

0.00

12,469,600

More active Stocks

NESTLE

122.00

+0.50

100

AJI

15.36

+0.12

13,000

UTDPLT

24.32

+0.12

10,500

CDB

3.56

+0.09

346,100

HSI-HUY

0.885

+0.085

200,000

KMLOONG

2.20

+0.08

183,400

NIKKEI-CE

0.83

+0.08

5,000

CRESNDO

3.76

+0.06

514,500

KMLOONG-WB

0.76

+0.06

31,000

CARLSBG

18.76

+0.06

1,200

More gainer Stocks

TENAGA

13.64

-0.30

1,000,800

KUAISHO-C17

0.08

-0.12

58,800

HLFG

17.18

-0.12

100

GESHEN

3.29

-0.11

93,200

AMWAY

6.90

-0.09

9,600

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More