[ABMB] YoY Quarter Result on 31-Mar-2016 [#4]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Quarter Result
Revenue	403,442	403,530	367,250	352,707	432,025	341,414	355,005	2.15%
YoY %	-0.02%	9.88%	4.12%	-18.36%	26.54%	-3.83%	-	-
Horiz. %	113.64%	113.67%	103.45%	99.35%	121.70%	96.17%	100.00%	-
PBT	150,919	153,749	158,516	171,916	124,538	207,746	178,302	-2.73%
YoY %	-1.84%	-3.01%	-7.79%	38.04%	-40.05%	16.51%	-	-
Horiz. %	84.64%	86.23%	88.90%	96.42%	69.85%	116.51%	100.00%	-
Tax	-39,143	-40,878	-41,128	-42,068	-31,269	-49,733	-39,452	-0.13%
YoY %	4.24%	0.61%	2.23%	-34.54%	37.13%	-26.06%	-	-
Horiz. %	99.22%	103.61%	104.25%	106.63%	79.26%	126.06%	100.00%	-
NP	111,776	112,871	117,388	129,848	93,269	158,013	138,850	-3.54%
YoY %	-0.97%	-3.85%	-9.60%	39.22%	-40.97%	13.80%	-	-
Horiz. %	80.50%	81.29%	84.54%	93.52%	67.17%	113.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,776	112,871	117,388	129,848	93,269	158,013	138,824	-3.54%
YoY %	-0.97%	-3.85%	-9.60%	39.22%	-40.97%	13.82%	-	-
Horiz. %	80.52%	81.31%	84.56%	93.53%	67.19%	113.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.94%	26.59%	25.95%	24.47%	25.11%	23.94%	22.13%	-
YoY %	-2.44%	2.47%	6.05%	-2.55%	4.89%	8.18%	-	-
Horiz. %	117.22%	120.15%	117.26%	110.57%	113.47%	108.18%	100.00%	-
Total Cost	291,666	290,659	249,862	222,859	338,756	183,401	216,155	5.11%
YoY %	0.35%	16.33%	12.12%	-34.21%	84.71%	-15.15%	-	-
Horiz. %	134.93%	134.47%	115.59%	103.10%	156.72%	84.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,727,992	5,464,814	5,038,806	4,781,461	4,434,100	4,087,067	3,966,399	6.31%
YoY %	4.82%	8.45%	5.38%	7.83%	8.49%	3.04%	-	-
Horiz. %	144.41%	137.78%	127.04%	120.55%	111.79%	103.04%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	126,944	105,271	114,518	99,295	97,856	159,532	-	-
YoY %	20.59%	-8.07%	15.33%	1.47%	-38.66%	0.00%	-	-
Horiz. %	79.57%	65.99%	71.78%	62.24%	61.34%	100.00%	-	-
Div Payout %	113.57%	93.27%	97.56%	76.47%	104.92%	100.96%	-	-
YoY %	21.76%	-4.40%	27.58%	-27.12%	3.92%	0.00%	-	-
Horiz. %	112.49%	92.38%	96.63%	75.74%	103.92%	100.00%	-	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	5,727,992	5,464,814	5,038,806	4,781,461	4,434,100	4,087,067	3,966,399	6.31%
YoY %	4.82%	8.45%	5.38%	7.83%	8.49%	3.04%	-	-
Horiz. %	144.41%	137.78%	127.04%	120.55%	111.79%	103.04%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,527,623	1,529,000	1,548,106	1,548,106	0.00%
YoY %	0.00%	0.00%	1.34%	-0.09%	-1.23%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	98.68%	98.77%	100.00%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	27.71%	27.97%	31.96%	36.81%	21.59%	46.28%	39.11%	-
YoY %	-0.93%	-12.48%	-13.18%	70.50%	-53.35%	18.33%	-	-
Horiz. %	70.85%	71.52%	81.72%	94.12%	55.20%	118.33%	100.00%	-
ROE	1.95%	2.07%	2.33%	2.72%	2.10%	3.87%	3.50%	-
YoY %	-5.80%	-11.16%	-14.34%	29.52%	-45.74%	10.57%	-	-
Horiz. %	55.71%	59.14%	66.57%	77.71%	60.00%	110.57%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	26.06	26.07	24.05	23.09	28.26	22.47	23.27	1.90%
YoY %	-0.04%	8.40%	4.16%	-18.29%	25.77%	-3.44%	-	-
Horiz. %	111.99%	112.03%	103.35%	99.23%	121.44%	96.56%	100.00%	-
EPS	7.20	7.30	7.70	8.50	6.10	10.40	9.10	-3.82%
YoY %	-1.37%	-5.19%	-9.41%	39.34%	-41.35%	14.29%	-	-
Horiz. %	79.12%	80.22%	84.62%	93.41%	67.03%	114.29%	100.00%	-
DPS	8.20	6.80	7.50	6.50	6.40	10.50	0.00	-
YoY %	20.59%	-9.33%	15.38%	1.56%	-39.05%	0.00%	-	-
Horiz. %	78.10%	64.76%	71.43%	61.90%	60.95%	100.00%	-	-
NAPS	3.70	3.53	3.30	3.13	2.90	2.69	2.60	6.05%
YoY %	4.82%	6.97%	5.43%	7.93%	7.81%	3.46%	-	-
Horiz. %	142.31%	135.77%	126.92%	120.38%	111.54%	103.46%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,527,623
RPS	26.06	26.07	23.72	22.78	27.91	22.05	22.93	2.15%
YoY %	-0.04%	9.91%	4.13%	-18.38%	26.58%	-3.84%	-	-
Horiz. %	113.65%	113.69%	103.45%	99.35%	121.72%	96.16%	100.00%	-
EPS	7.20	7.30	7.58	8.39	6.02	10.21	8.97	-3.59%
YoY %	-1.37%	-3.69%	-9.65%	39.37%	-41.04%	13.82%	-	-
Horiz. %	80.27%	81.38%	84.50%	93.53%	67.11%	113.82%	100.00%	-
DPS	8.20	6.80	7.40	6.41	6.32	10.31	0.00	-
YoY %	20.59%	-8.11%	15.44%	1.42%	-38.70%	0.00%	-	-
Horiz. %	79.53%	65.96%	71.77%	62.17%	61.30%	100.00%	-	-
NAPS	3.70	3.53	3.2548	3.0886	2.8642	2.64	2.5621	6.31%
YoY %	4.82%	8.46%	5.38%	7.83%	8.49%	3.04%	-	-
Horiz. %	144.41%	137.78%	127.04%	120.55%	111.79%	103.04%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	4.09	4.37	4.08	4.15	4.79	4.41	4.40	-
P/RPS	15.69	16.77	16.96	17.97	16.95	19.63	18.91	-3.06%
YoY %	-6.44%	-1.12%	-5.62%	6.02%	-13.65%	3.81%	-	-
Horiz. %	82.97%	88.68%	89.69%	95.03%	89.64%	103.81%	100.00%	-
P/EPS	56.65	59.94	53.07	48.82	78.52	42.40	48.35	2.67%
YoY %	-5.49%	12.95%	8.71%	-37.82%	85.19%	-12.31%	-	-
Horiz. %	117.17%	123.97%	109.76%	100.97%	162.40%	87.69%	100.00%	-
EY	1.77	1.67	1.88	2.05	1.27	2.36	2.07	-2.57%
YoY %	5.99%	-11.17%	-8.29%	61.42%	-46.19%	14.01%	-	-
Horiz. %	85.51%	80.68%	90.82%	99.03%	61.35%	114.01%	100.00%	-
DY	2.00	1.56	1.84	1.57	1.34	2.38	0.00	-
YoY %	28.21%	-15.22%	17.20%	17.16%	-43.70%	0.00%	-	-
Horiz. %	84.03%	65.55%	77.31%	65.97%	56.30%	100.00%	-	-
P/NAPS	1.11	1.24	1.24	1.33	1.65	1.64	1.69	-6.76%
YoY %	-10.48%	0.00%	-6.77%	-19.39%	0.61%	-2.96%	-	-
Horiz. %	65.68%	73.37%	73.37%	78.70%	97.63%	97.04%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	31/05/18	31/05/17	26/05/16	27/05/15	22/05/14	21/05/13	-
Price	3.80	4.24	4.33	3.93	4.64	4.71	4.97	-
P/RPS	14.58	16.27	18.00	17.02	16.42	20.96	21.36	-6.16%
YoY %	-10.39%	-9.61%	5.76%	3.65%	-21.66%	-1.87%	-	-
Horiz. %	68.26%	76.17%	84.27%	79.68%	76.87%	98.13%	100.00%	-
P/EPS	52.63	58.15	56.32	46.24	76.07	45.29	54.62	-0.61%
YoY %	-9.49%	3.25%	21.80%	-39.21%	67.96%	-17.08%	-	-
Horiz. %	96.36%	106.46%	103.11%	84.66%	139.27%	82.92%	100.00%	-
EY	1.90	1.72	1.78	2.16	1.31	2.21	1.83	0.62%
YoY %	10.47%	-3.37%	-17.59%	64.89%	-40.72%	20.77%	-	-
Horiz. %	103.83%	93.99%	97.27%	118.03%	71.58%	120.77%	100.00%	-
DY	2.16	1.60	1.73	1.65	1.38	2.23	0.00	-
YoY %	35.00%	-7.51%	4.85%	19.57%	-38.12%	0.00%	-	-
Horiz. %	96.86%	71.75%	77.58%	73.99%	61.88%	100.00%	-	-
P/NAPS	1.03	1.20	1.31	1.26	1.60	1.75	1.91	-9.77%
YoY %	-14.17%	-8.40%	3.97%	-21.25%	-8.57%	-8.38%	-	-
Horiz. %	53.93%	62.83%	68.59%	65.97%	83.77%	91.62%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos