[ABMB] YoY TTM Result on 31-Mar-2015 [#4]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -10.87%
YoY- -5.81%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,572,023 1,580,550 1,543,556 1,508,923 1,348,964 1,333,031 1,244,318 3.97%
PBT 684,597 681,404 694,781 703,150 749,351 714,020 674,643 0.24%
Tax -191,369 -169,281 -172,743 -172,370 -185,803 -175,897 -171,524 1.84%
NP 493,228 512,123 522,038 530,780 563,548 538,123 503,119 -0.33%
-
NP to SH 493,228 512,123 522,038 530,780 563,548 538,044 502,635 -0.31%
-
Tax Rate 27.95% 24.84% 24.86% 24.51% 24.80% 24.63% 25.42% -
Total Cost 1,078,795 1,068,427 1,021,518 978,143 785,416 794,908 741,199 6.45%
-
Net Worth 5,464,814 5,038,806 4,781,461 4,434,100 4,087,067 3,966,399 3,681,005 6.80%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 105,271 244,049 221,715 234,238 274,358 252,810 203,576 -10.40%
Div Payout % 21.34% 47.65% 42.47% 44.13% 48.68% 46.99% 40.50% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 5,464,814 5,038,806 4,781,461 4,434,100 4,087,067 3,966,399 3,681,005 6.80%
NOSH 1,548,106 1,548,000 1,548,106 1,548,106 1,548,106 1,548,106 1,514,816 0.36%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 31.38% 32.40% 33.82% 35.18% 41.78% 40.37% 40.43% -
ROE 9.03% 10.16% 10.92% 11.97% 13.79% 13.57% 13.65% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 101.54 103.51 101.04 98.69 88.79 87.38 82.14 3.59%
EPS 31.86 33.54 34.17 34.71 37.09 35.27 33.18 -0.67%
DPS 6.80 16.00 14.50 15.40 18.00 16.60 13.30 -10.57%
NAPS 3.53 3.30 3.13 2.90 2.69 2.60 2.43 6.41%
Adjusted Per Share Value based on latest NOSH - 1,529,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 101.54 102.10 99.71 97.47 87.14 86.11 80.38 3.96%
EPS 31.86 33.08 33.72 34.29 36.40 34.75 32.47 -0.31%
DPS 6.80 15.76 14.32 15.13 17.72 16.33 13.15 -10.40%
NAPS 3.53 3.2548 3.0886 2.8642 2.64 2.5621 2.3777 6.80%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.37 4.08 4.15 4.79 4.41 4.40 3.89 -
P/RPS 4.30 3.94 4.11 4.85 4.97 5.04 4.74 -1.60%
P/EPS 13.72 12.16 12.14 13.80 11.89 12.48 11.72 2.65%
EY 7.29 8.22 8.23 7.25 8.41 8.02 8.53 -2.58%
DY 1.56 3.92 3.49 3.22 4.08 3.77 3.42 -12.25%
P/NAPS 1.24 1.24 1.33 1.65 1.64 1.69 1.60 -4.15%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 26/05/16 27/05/15 22/05/14 21/05/13 23/05/12 -
Price 4.24 4.33 3.93 4.64 4.71 4.97 3.82 -
P/RPS 4.18 4.18 3.89 4.70 5.30 5.69 4.65 -1.75%
P/EPS 13.31 12.91 11.50 13.37 12.70 14.09 11.51 2.45%
EY 7.51 7.75 8.70 7.48 7.87 7.10 8.69 -2.40%
DY 1.60 3.70 3.69 3.32 3.82 3.34 3.48 -12.14%
P/NAPS 1.20 1.31 1.26 1.60 1.75 1.91 1.57 -4.37%

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