[ABMB] YoY TTM Result on 31-Mar-2018 [#4]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -0.91%
YoY- -3.69%
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,817,567 1,694,946 1,622,101 1,572,023 1,580,550 1,543,556 1,508,923 3.14%
PBT 483,988 567,854 708,023 684,597 681,404 694,781 703,150 -6.03%
Tax -125,203 -143,591 -170,426 -191,369 -169,281 -172,743 -172,370 -5.18%
NP 358,785 424,263 537,597 493,228 512,123 522,038 530,780 -6.31%
-
NP to SH 358,785 424,263 537,597 493,228 512,123 522,038 530,780 -6.31%
-
Tax Rate 25.87% 25.29% 24.07% 27.95% 24.84% 24.86% 24.51% -
Total Cost 1,458,782 1,270,683 1,084,504 1,078,795 1,068,427 1,021,518 978,143 6.88%
-
Net Worth 6,254,348 5,991,170 5,727,992 5,464,814 5,038,806 4,781,461 4,434,100 5.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 89,635 92,886 258,533 105,271 244,049 221,715 234,238 -14.78%
Div Payout % 24.98% 21.89% 48.09% 21.34% 47.65% 42.47% 44.13% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 6,254,348 5,991,170 5,727,992 5,464,814 5,038,806 4,781,461 4,434,100 5.89%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,000 1,548,106 1,548,106 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 19.74% 25.03% 33.14% 31.38% 32.40% 33.82% 35.18% -
ROE 5.74% 7.08% 9.39% 9.03% 10.16% 10.92% 11.97% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 117.41 109.49 104.78 101.54 103.51 101.04 98.69 2.93%
EPS 23.18 27.41 34.73 31.86 33.54 34.17 34.71 -6.50%
DPS 5.79 6.00 16.70 6.80 16.00 14.50 15.40 -15.03%
NAPS 4.04 3.87 3.70 3.53 3.30 3.13 2.90 5.67%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 117.41 109.49 104.78 101.54 102.10 99.71 97.47 3.14%
EPS 23.18 27.41 34.73 31.86 33.08 33.72 34.29 -6.31%
DPS 5.79 6.00 16.70 6.80 15.76 14.32 15.13 -14.78%
NAPS 4.04 3.87 3.70 3.53 3.2548 3.0886 2.8642 5.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.65 1.90 4.09 4.37 4.08 4.15 4.79 -
P/RPS 2.26 1.74 3.90 4.30 3.94 4.11 4.85 -11.94%
P/EPS 11.43 6.93 11.78 13.72 12.16 12.14 13.80 -3.08%
EY 8.75 14.42 8.49 7.29 8.22 8.23 7.25 3.18%
DY 2.18 3.16 4.08 1.56 3.92 3.49 3.22 -6.28%
P/NAPS 0.66 0.49 1.11 1.24 1.24 1.33 1.65 -14.15%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 25/06/20 29/05/19 31/05/18 31/05/17 26/05/16 27/05/15 -
Price 2.59 2.24 3.80 4.24 4.33 3.93 4.64 -
P/RPS 2.21 2.05 3.63 4.18 4.18 3.89 4.70 -11.80%
P/EPS 11.18 8.17 10.94 13.31 12.91 11.50 13.37 -2.93%
EY 8.95 12.23 9.14 7.51 7.75 8.70 7.48 3.03%
DY 2.24 2.68 4.39 1.60 3.70 3.69 3.32 -6.34%
P/NAPS 0.64 0.58 1.03 1.20 1.31 1.26 1.60 -14.15%

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