[ABFMY1] YoY TTM Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 67.04%
YoY- 265.87%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 62,663 104,830 88,477 24,727 26,713 9,363 24,218 17.16%
PBT 60,182 102,061 85,887 23,475 25,405 8,125 23,105 17.29%
Tax 0 0 0 0 0 0 0 -
NP 60,182 102,061 85,887 23,475 25,405 8,125 23,105 17.29%
-
NP to SH 60,182 102,061 85,887 23,475 25,405 8,125 23,105 17.29%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 2,481 2,769 2,590 1,252 1,308 1,238 1,113 14.28%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 24,474 12,942 20,601 18,863 -
Div Payout % - - - 104.26% 50.95% 253.56% 81.64% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 1,237,921 1,320,421 1,815,421 688,082 647,133 630,000 537,580 14.90%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 96.04% 97.36% 97.07% 94.94% 95.10% 86.78% 95.40% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.06 7.94 4.87 3.59 4.13 1.49 4.50 1.97%
EPS 4.86 7.73 4.73 3.41 3.93 1.29 4.30 2.06%
DPS 0.00 0.00 0.00 3.56 2.00 3.27 3.50 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,815,421
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.38 7.33 6.19 1.73 1.87 0.65 1.69 17.19%
EPS 4.21 7.14 6.00 1.64 1.78 0.57 1.62 17.24%
DPS 0.00 0.00 0.00 1.71 0.90 1.44 1.32 -
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.17 1.137 1.121 1.035 1.065 1.097 1.103 -
P/RPS 23.11 14.32 23.00 28.80 25.80 73.81 24.48 -0.95%
P/EPS 24.07 14.71 23.69 30.34 27.13 85.06 25.66 -1.05%
EY 4.16 6.80 4.22 3.30 3.69 1.18 3.90 1.08%
DY 0.00 0.00 0.00 3.44 1.88 2.98 3.17 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 29/11/16 27/10/15 27/11/14 27/11/13 29/11/12 -
Price 1.182 1.132 1.07 1.052 1.084 1.097 1.103 -
P/RPS 23.35 14.26 21.95 29.27 26.26 73.81 24.48 -0.78%
P/EPS 24.31 14.65 22.62 30.84 27.61 85.06 25.66 -0.89%
EY 4.11 6.83 4.42 3.24 3.62 1.18 3.90 0.87%
DY 0.00 0.00 0.00 3.38 1.85 2.98 3.17 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment