[ABMB] YoY Cumulative Quarter Result on 31-Mar-2019 [#4]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Cumulative Result
Revenue	1,867,656	1,817,567	1,689,320	1,622,101	1,572,023	1,469,423	1,424,138	4.62%
YoY %	2.76%	7.59%	4.14%	3.19%	6.98%	3.18%	-	-
Horiz. %	131.14%	127.63%	118.62%	113.90%	110.38%	103.18%	100.00%	-
PBT	827,361	483,988	567,854	708,023	684,597	681,404	694,781	2.95%
YoY %	70.95%	-14.77%	-19.80%	3.42%	0.47%	-1.93%	-	-
Horiz. %	119.08%	69.66%	81.73%	101.91%	98.53%	98.07%	100.00%	-
Tax	-254,544	-125,203	-143,591	-170,426	-191,369	-169,281	-172,743	6.67%
YoY %	-103.31%	12.81%	15.75%	10.94%	-13.05%	2.00%	-	-
Horiz. %	147.35%	72.48%	83.12%	98.66%	110.78%	98.00%	100.00%	-
NP	572,817	358,785	424,263	537,597	493,228	512,123	522,038	1.55%
YoY %	59.65%	-15.43%	-21.08%	9.00%	-3.69%	-1.90%	-	-
Horiz. %	109.73%	68.73%	81.27%	102.98%	94.48%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	572,817	358,785	424,263	537,597	493,228	512,123	522,038	1.55%
YoY %	59.65%	-15.43%	-21.08%	9.00%	-3.69%	-1.90%	-	-
Horiz. %	109.73%	68.73%	81.27%	102.98%	94.48%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.77%	25.87%	25.29%	24.07%	27.95%	24.84%	24.86%	-
YoY %	18.94%	2.29%	5.07%	-13.88%	12.52%	-0.08%	-	-
Horiz. %	123.77%	104.06%	101.73%	96.82%	112.43%	99.92%	100.00%	-
Total Cost	1,294,839	1,458,782	1,265,057	1,084,504	1,078,795	957,300	902,100	6.20%
YoY %	-11.24%	15.31%	16.65%	0.53%	12.69%	6.12%	-	-
Horiz. %	143.54%	161.71%	140.23%	120.22%	119.59%	106.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,409,158	6,254,348	5,991,170	5,727,992	5,464,814	5,038,806	4,777,716	5.01%
YoY %	2.48%	4.39%	4.59%	4.82%	8.45%	5.46%	-	-
Horiz. %	134.15%	130.91%	125.40%	119.89%	114.38%	105.46%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	286,399	89,635	92,886	258,533	236,860	244,305	221,331	4.38%
YoY %	219.52%	-3.50%	-64.07%	9.15%	-3.05%	10.38%	-	-
Horiz. %	129.40%	40.50%	41.97%	116.81%	107.02%	110.38%	100.00%	-
Div Payout %	50.00%	24.98%	21.89%	48.09%	48.02%	47.70%	42.40%	-
YoY %	100.16%	14.12%	-54.48%	0.15%	0.67%	12.50%	-	-
Horiz. %	117.92%	58.92%	51.63%	113.42%	113.25%	112.50%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	6,409,158	6,254,348	5,991,170	5,727,992	5,464,814	5,038,806	4,777,716	5.01%
YoY %	2.48%	4.39%	4.59%	4.82%	8.45%	5.46%	-	-
Horiz. %	134.15%	130.91%	125.40%	119.89%	114.38%	105.46%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,526,426	0.23%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.42%	-	-
Horiz. %	101.42%	101.42%	101.42%	101.42%	101.42%	101.42%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	30.67%	19.74%	25.11%	33.14%	31.38%	34.85%	36.66%	-
YoY %	55.37%	-21.39%	-24.23%	5.61%	-9.96%	-4.94%	-	-
Horiz. %	83.66%	53.85%	68.49%	90.40%	85.60%	95.06%	100.00%	-
ROE	8.94%	5.74%	7.08%	9.39%	9.03%	10.16%	10.93%	-
YoY %	55.75%	-18.93%	-24.60%	3.99%	-11.12%	-7.04%	-	-
Horiz. %	81.79%	52.52%	64.78%	85.91%	82.62%	92.96%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	120.64	117.41	109.12	104.78	101.54	96.24	93.30	4.37%
YoY %	2.75%	7.60%	4.14%	3.19%	5.51%	3.15%	-	-
Horiz. %	129.30%	125.84%	116.96%	112.30%	108.83%	103.15%	100.00%	-
EPS	37.00	23.18	27.40	34.70	31.90	33.50	34.20	1.31%
YoY %	59.62%	-15.40%	-21.04%	8.78%	-4.78%	-2.05%	-	-
Horiz. %	108.19%	67.78%	80.12%	101.46%	93.27%	97.95%	100.00%	-
DPS	18.50	5.79	6.00	16.70	15.30	16.00	14.50	4.14%
YoY %	219.52%	-3.50%	-64.07%	9.15%	-4.37%	10.34%	-	-
Horiz. %	127.59%	39.93%	41.38%	115.17%	105.52%	110.34%	100.00%	-
NAPS	4.14	4.04	3.87	3.70	3.53	3.30	3.13	4.76%
YoY %	2.48%	4.39%	4.59%	4.82%	6.97%	5.43%	-	-
Horiz. %	132.27%	129.07%	123.64%	118.21%	112.78%	105.43%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	120.64	117.41	109.12	104.78	101.54	94.92	91.99	4.62%
YoY %	2.75%	7.60%	4.14%	3.19%	6.97%	3.19%	-	-
Horiz. %	131.14%	127.63%	118.62%	113.90%	110.38%	103.19%	100.00%	-
EPS	37.00	23.18	27.40	34.70	31.90	33.08	33.72	1.55%
YoY %	59.62%	-15.40%	-21.04%	8.78%	-3.57%	-1.90%	-	-
Horiz. %	109.73%	68.74%	81.26%	102.91%	94.60%	98.10%	100.00%	-
DPS	18.50	5.79	6.00	16.70	15.30	15.78	14.30	4.38%
YoY %	219.52%	-3.50%	-64.07%	9.15%	-3.04%	10.35%	-	-
Horiz. %	129.37%	40.49%	41.96%	116.78%	106.99%	110.35%	100.00%	-
NAPS	4.14	4.04	3.87	3.70	3.53	3.2548	3.0862	5.01%
YoY %	2.48%	4.39%	4.59%	4.82%	8.46%	5.46%	-	-
Horiz. %	134.15%	130.91%	125.40%	119.89%	114.38%	105.46%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	3.76	2.65	1.90	4.09	4.37	4.08	4.15	-
P/RPS	3.12	2.26	1.74	3.90	4.30	4.24	4.45	-5.74%
YoY %	38.05%	29.89%	-55.38%	-9.30%	1.42%	-4.72%	-	-
Horiz. %	70.11%	50.79%	39.10%	87.64%	96.63%	95.28%	100.00%	-
P/EPS	10.16	11.43	6.93	11.78	13.72	12.16	12.13	-2.90%
YoY %	-11.11%	64.94%	-41.17%	-14.14%	12.83%	0.25%	-	-
Horiz. %	83.76%	94.23%	57.13%	97.11%	113.11%	100.25%	100.00%	-
EY	9.84	8.75	14.42	8.49	7.29	8.22	8.24	3.00%
YoY %	12.46%	-39.32%	69.85%	16.46%	-11.31%	-0.24%	-	-
Horiz. %	119.42%	106.19%	175.00%	103.03%	88.47%	99.76%	100.00%	-
DY	4.92	2.18	3.16	4.08	3.50	3.92	3.49	5.88%
YoY %	125.69%	-31.01%	-22.55%	16.57%	-10.71%	12.32%	-	-
Horiz. %	140.97%	62.46%	90.54%	116.91%	100.29%	112.32%	100.00%	-
P/NAPS	0.91	0.66	0.49	1.11	1.24	1.24	1.33	-6.12%
YoY %	37.88%	34.69%	-55.86%	-10.48%	0.00%	-6.77%	-	-
Horiz. %	68.42%	49.62%	36.84%	83.46%	93.23%	93.23%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	31/05/21	25/06/20	29/05/19	31/05/18	31/05/17	26/05/16	-
Price	3.54	2.59	2.24	3.80	4.24	4.33	3.93	-
P/RPS	2.93	2.21	2.05	3.63	4.18	4.50	4.21	-5.85%
YoY %	32.58%	7.80%	-43.53%	-13.16%	-7.11%	6.89%	-	-
Horiz. %	69.60%	52.49%	48.69%	86.22%	99.29%	106.89%	100.00%	-
P/EPS	9.57	11.18	8.17	10.94	13.31	12.91	11.49	-3.00%
YoY %	-14.40%	36.84%	-25.32%	-17.81%	3.10%	12.36%	-	-
Horiz. %	83.29%	97.30%	71.11%	95.21%	115.84%	112.36%	100.00%	-
EY	10.45	8.95	12.23	9.14	7.51	7.75	8.70	3.10%
YoY %	16.76%	-26.82%	33.81%	21.70%	-3.10%	-10.92%	-	-
Horiz. %	120.11%	102.87%	140.57%	105.06%	86.32%	89.08%	100.00%	-
DY	5.23	2.24	2.68	4.39	3.61	3.70	3.69	5.98%
YoY %	133.48%	-16.42%	-38.95%	21.61%	-2.43%	0.27%	-	-
Horiz. %	141.73%	60.70%	72.63%	118.97%	97.83%	100.27%	100.00%	-
P/NAPS	0.86	0.64	0.58	1.03	1.20	1.31	1.26	-6.16%
YoY %	34.38%	10.34%	-43.69%	-14.17%	-8.40%	3.97%	-	-
Horiz. %	68.25%	50.79%	46.03%	81.75%	95.24%	103.97%	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 - 21 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

388

PTRANS

PERAK TRANSIT BERHAD

348

HLIND

HONG LEONG INDUSTRIES BHD

342

DNEX

DAGANG NEXCHANGE BERHAD

302

NOTION

NOTION VTEC BHD

271

MAYBANK

MALAYAN BANKING BHD

263

PBBANK

PUBLIC BANK BHD

263

TOPGLOV

TOP GLOVE CORPORATION BHD

247

YTLPOWR

YTL POWER INTERNATIONAL BHD

211

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

YNHPROP

0.475

+0.025

65,597,900

HSI-CT2

0.08

-0.04

62,312,900

TOPGLOV

1.19

0.00

61,302,400

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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