[ABMB] YoY TTM Result on 30-Jun-2018 [#1]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 0.28%
YoY- -3.9%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,878,914 1,709,622 1,627,961 1,586,482 1,492,222 1,443,605 1,635,949 2.33%
PBT 538,524 603,886 630,719 685,662 685,987 709,531 690,493 -4.05%
Tax -138,037 -151,997 -152,803 -191,071 -171,334 -176,949 -168,593 -3.27%
NP 400,487 451,889 477,916 494,591 514,653 532,582 521,900 -4.31%
-
NP to SH 400,487 451,889 477,916 494,591 514,653 532,582 521,900 -4.31%
-
Tax Rate 25.63% 25.17% 24.23% 27.87% 24.98% 24.94% 24.42% -
Total Cost 1,478,427 1,257,733 1,150,045 1,091,891 977,569 911,023 1,114,049 4.82%
-
Net Worth 6,331,753 6,238,867 5,712,511 5,387,408 5,108,673 4,811,699 4,450,445 6.04%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 89,635 92,886 258,533 105,271 244,049 221,715 234,238 -14.78%
Div Payout % 22.38% 20.56% 54.10% 21.28% 47.42% 41.63% 44.88% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 6,331,753 6,238,867 5,712,511 5,387,408 5,108,673 4,811,699 4,450,445 6.04%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 21.31% 26.43% 29.36% 31.18% 34.49% 36.89% 31.90% -
ROE 6.33% 7.24% 8.37% 9.18% 10.07% 11.07% 11.73% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 121.37 110.43 105.16 102.48 97.27 94.81 107.34 2.06%
EPS 25.87 29.19 30.87 31.95 33.55 34.98 34.24 -4.56%
DPS 5.79 6.00 16.70 6.80 16.00 14.50 15.40 -15.03%
NAPS 4.09 4.03 3.69 3.48 3.33 3.16 2.92 5.77%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 121.37 110.43 105.16 102.48 96.39 93.25 105.67 2.33%
EPS 25.87 29.19 30.87 31.95 33.24 34.40 33.71 -4.31%
DPS 5.79 6.00 16.70 6.80 15.76 14.32 15.13 -14.78%
NAPS 4.09 4.03 3.69 3.48 3.30 3.1081 2.8748 6.04%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.41 2.18 3.76 4.04 3.85 4.03 4.39 -
P/RPS 1.99 1.97 3.58 3.94 3.96 4.25 4.09 -11.30%
P/EPS 9.32 7.47 12.18 12.65 11.48 11.52 12.82 -5.17%
EY 10.73 13.39 8.21 7.91 8.71 8.68 7.80 5.45%
DY 2.40 2.75 4.44 1.68 4.16 3.60 3.51 -6.13%
P/NAPS 0.59 0.54 1.02 1.16 1.16 1.28 1.50 -14.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 27/08/19 30/08/18 29/08/17 22/08/16 18/08/15 -
Price 2.53 2.14 2.92 4.13 3.82 4.04 3.66 -
P/RPS 2.08 1.94 2.78 4.03 3.93 4.26 3.41 -7.90%
P/EPS 9.78 7.33 9.46 12.93 11.39 11.55 10.69 -1.47%
EY 10.23 13.64 10.57 7.74 8.78 8.66 9.36 1.49%
DY 2.29 2.80 5.72 1.65 4.19 3.59 4.21 -9.64%
P/NAPS 0.62 0.53 0.79 1.19 1.15 1.28 1.25 -11.01%

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