[ABMB] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Announcement Date
11-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -7.15%
YoY- -5.07%
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,772,407 1,433,924 1,450,732 1,346,956 1,348,964 1,343,400 1,357,836 19.45%
PBT 703,150 771,482 820,714 693,276 749,351 722,140 720,238 -1.58%
Tax -172,370 -188,134 -198,438 -170,036 -185,803 -181,426 -182,186 -3.62%
NP 530,780 583,348 622,276 523,240 563,548 540,713 538,052 -0.90%
-
NP to SH 530,780 583,348 622,276 523,240 563,548 540,713 538,052 -0.90%
-
Tax Rate 24.51% 24.39% 24.18% 24.53% 24.80% 25.12% 25.30% -
Total Cost 1,241,627 850,576 828,456 823,716 785,416 802,686 819,784 31.91%
-
Net Worth 4,423,166 4,253,579 4,280,044 4,076,404 4,087,067 3,943,593 4,074,388 5.63%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 234,885 182,296 273,194 - 448,209 384,247 228,898 1.73%
Div Payout % 44.25% 31.25% 43.90% - 79.53% 71.06% 42.54% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,423,166 4,253,579 4,280,044 4,076,404 4,087,067 3,943,593 4,074,388 5.63%
NOSH 1,525,229 1,519,135 1,517,746 1,548,106 1,548,106 1,548,106 1,548,106 -0.98%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 29.95% 40.68% 42.89% 38.85% 41.78% 40.25% 39.63% -
ROE 12.00% 13.71% 14.54% 12.84% 13.79% 13.71% 13.21% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 116.21 94.39 95.58 88.55 88.79 88.57 88.98 19.50%
EPS 34.80 38.40 41.00 34.40 37.20 35.60 35.40 -1.13%
DPS 15.40 12.00 18.00 0.00 29.50 25.33 15.00 1.77%
NAPS 2.90 2.80 2.82 2.68 2.69 2.60 2.67 5.66%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 114.52 92.65 93.73 87.03 87.16 86.80 87.73 19.46%
EPS 34.29 37.69 40.21 33.81 36.41 34.94 34.76 -0.90%
DPS 15.18 11.78 17.65 0.00 28.96 24.83 14.79 1.75%
NAPS 2.8578 2.7482 2.7653 2.6338 2.6406 2.548 2.6325 5.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.79 4.70 4.99 4.72 4.41 4.76 5.01 -
P/RPS 4.12 4.98 5.22 5.33 4.97 5.37 5.63 -18.80%
P/EPS 13.76 12.24 12.17 13.72 11.89 13.35 14.21 -2.12%
EY 7.27 8.17 8.22 7.29 8.41 7.49 7.04 2.16%
DY 3.22 2.55 3.61 0.00 6.69 5.32 2.99 5.06%
P/NAPS 1.65 1.68 1.77 1.76 1.64 1.83 1.88 -8.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 16/02/15 26/11/14 11/08/14 22/05/14 13/02/14 29/11/13 -
Price 4.64 4.78 4.80 4.88 4.71 4.69 4.94 -
P/RPS 3.99 5.06 5.02 5.51 5.30 5.30 5.55 -19.76%
P/EPS 13.33 12.45 11.71 14.19 12.70 13.16 14.01 -3.26%
EY 7.50 8.03 8.54 7.05 7.87 7.60 7.14 3.33%
DY 3.32 2.51 3.75 0.00 6.26 5.40 3.04 6.05%
P/NAPS 1.60 1.71 1.70 1.82 1.75 1.80 1.85 -9.23%

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