[ABMB] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	1,447,062	1,455,256	1,424,138	1,428,574	1,420,508	1,855,060	1,772,407	-12.61%
YoY %	-0.56%	2.19%	-0.31%	0.57%	-23.43%	4.66%	-	-
Horiz. %	81.64%	82.11%	80.35%	80.60%	80.15%	104.66%	100.00%	-
PBT	702,002	701,648	694,781	697,153	682,590	642,648	703,150	-0.10%
YoY %	0.05%	0.99%	-0.34%	2.13%	6.22%	-8.60%	-	-
Horiz. %	99.84%	99.79%	98.81%	99.15%	97.08%	91.40%	100.00%	-
Tax	-171,896	-171,752	-172,743	-174,233	-169,406	-154,928	-172,370	-0.18%
YoY %	-0.08%	0.57%	0.86%	-2.85%	-9.34%	10.12%	-	-
Horiz. %	99.73%	99.64%	100.22%	101.08%	98.28%	89.88%	100.00%	-
NP	530,106	529,896	522,038	522,920	513,184	487,720	530,780	-0.08%
YoY %	0.04%	1.51%	-0.17%	1.90%	5.22%	-8.11%	-	-
Horiz. %	99.87%	99.83%	98.35%	98.52%	96.68%	91.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,106	529,896	522,038	522,920	513,184	487,720	530,780	-0.08%
YoY %	0.04%	1.51%	-0.17%	1.90%	5.22%	-8.11%	-	-
Horiz. %	99.87%	99.83%	98.35%	98.52%	96.68%	91.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	24.48%	24.86%	24.99%	24.82%	24.11%	24.51%	-
YoY %	0.04%	-1.53%	-0.52%	0.68%	2.94%	-1.63%	-	-
Horiz. %	99.92%	99.88%	101.43%	101.96%	101.26%	98.37%	100.00%	-
Total Cost	916,956	925,360	902,100	905,654	907,324	1,367,340	1,241,627	-18.25%
YoY %	-0.91%	2.58%	-0.39%	-0.18%	-33.64%	10.12%	-	-
Horiz. %	73.85%	74.53%	72.65%	72.94%	73.08%	110.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,983,141	4,811,699	4,777,716	4,601,190	4,560,144	4,450,445	4,423,166	8.24%
YoY %	3.56%	0.71%	3.84%	0.90%	2.46%	0.62%	-	-
Horiz. %	112.66%	108.78%	108.02%	104.02%	103.10%	100.62%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	259,062	-	221,331	162,514	244,839	-	234,885	6.73%
YoY %	0.00%	-	36.19%	-33.62%	0.00%	-	-	-
Horiz. %	110.29%	-	94.23%	69.19%	104.24%	-	100.00%	-
Div Payout %	48.87%	-	42.40%	31.08%	47.71%	-	44.25%	-
YoY %	0.00%	-	36.42%	-34.86%	0.00%	-	-	-
Horiz. %	110.44%	-	95.82%	70.24%	107.82%	-	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	4,983,141	4,811,699	4,777,716	4,601,190	4,560,144	4,450,445	4,423,166	8.24%
YoY %	3.56%	0.71%	3.84%	0.90%	2.46%	0.62%	-	-
Horiz. %	112.66%	108.78%	108.02%	104.02%	103.10%	100.62%	100.00%	-
NOSH	1,548,106	1,522,689	1,526,426	1,548,106	1,548,106	1,524,125	1,525,229	0.99%
YoY %	1.67%	-0.24%	-1.40%	0.00%	1.57%	-0.07%	-	-
Horiz. %	101.50%	99.83%	100.08%	101.50%	101.50%	99.93%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	36.63%	36.41%	36.66%	36.60%	36.13%	26.29%	29.95%	-
YoY %	0.60%	-0.68%	0.16%	1.30%	37.43%	-12.22%	-	-
Horiz. %	122.30%	121.57%	122.40%	122.20%	120.63%	87.78%	100.00%	-
ROE	10.64%	11.01%	10.93%	11.36%	11.25%	10.96%	12.00%	-
YoY %	-3.36%	0.73%	-3.79%	0.98%	2.65%	-8.67%	-	-
Horiz. %	88.67%	91.75%	91.08%	94.67%	93.75%	91.33%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	94.96	95.57	93.30	93.76	92.83	121.71	116.21	-12.56%
YoY %	-0.64%	2.43%	-0.49%	1.00%	-23.73%	4.73%	-	-
Horiz. %	81.71%	82.24%	80.29%	80.68%	79.88%	104.73%	100.00%	-
EPS	34.80	34.80	34.20	34.27	33.60	32.00	34.80	0.00%
YoY %	0.00%	1.75%	-0.20%	1.99%	5.00%	-8.05%	-	-
Horiz. %	100.00%	100.00%	98.28%	98.48%	96.55%	91.95%	100.00%	-
DPS	17.00	0.00	14.50	10.67	16.00	0.00	15.40	6.79%
YoY %	0.00%	0.00%	35.90%	-33.31%	0.00%	0.00%	-	-
Horiz. %	110.39%	0.00%	94.16%	69.29%	103.90%	0.00%	100.00%	-
NAPS	3.27	3.16	3.13	3.02	2.98	2.92	2.90	8.31%
YoY %	3.48%	0.96%	3.64%	1.34%	2.05%	0.69%	-	-
Horiz. %	112.76%	108.97%	107.93%	104.14%	102.76%	100.69%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	93.47	94.00	91.99	92.28	91.76	119.83	114.49	-12.61%
YoY %	-0.56%	2.19%	-0.31%	0.57%	-23.42%	4.66%	-	-
Horiz. %	81.64%	82.10%	80.35%	80.60%	80.15%	104.66%	100.00%	-
EPS	34.24	34.23	33.72	33.78	33.15	31.50	34.29	-0.09%
YoY %	0.03%	1.51%	-0.18%	1.90%	5.24%	-8.14%	-	-
Horiz. %	99.85%	99.83%	98.34%	98.51%	96.68%	91.86%	100.00%	-
DPS	16.73	0.00	14.30	10.50	15.82	0.00	15.17	6.72%
YoY %	0.00%	0.00%	36.19%	-33.63%	0.00%	0.00%	-	-
Horiz. %	110.28%	0.00%	94.26%	69.22%	104.28%	0.00%	100.00%	-
NAPS	3.2189	3.1081	3.0862	2.9721	2.9456	2.8748	2.8571	8.24%
YoY %	3.56%	0.71%	3.84%	0.90%	2.46%	0.62%	-	-
Horiz. %	112.66%	108.79%	108.02%	104.03%	103.10%	100.62%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	3.72	4.03	4.15	3.56	3.35	4.39	4.79	-
P/RPS	3.92	4.22	4.45	3.80	3.61	3.61	4.12	-3.25%
YoY %	-7.11%	-5.17%	17.11%	5.26%	0.00%	-12.38%	-	-
Horiz. %	95.15%	102.43%	108.01%	92.23%	87.62%	87.62%	100.00%	-
P/EPS	10.69	11.58	12.13	10.37	9.99	13.72	13.76	-15.45%
YoY %	-7.69%	-4.53%	16.97%	3.80%	-27.19%	-0.29%	-	-
Horiz. %	77.69%	84.16%	88.15%	75.36%	72.60%	99.71%	100.00%	-
EY	9.35	8.64	8.24	9.64	10.01	7.29	7.27	18.20%
YoY %	8.22%	4.85%	-14.52%	-3.70%	37.31%	0.28%	-	-
Horiz. %	128.61%	118.84%	113.34%	132.60%	137.69%	100.28%	100.00%	-
DY	4.57	0.00	3.49	3.00	4.78	0.00	3.22	26.21%
YoY %	0.00%	0.00%	16.33%	-37.24%	0.00%	0.00%	-	-
Horiz. %	141.93%	0.00%	108.39%	93.17%	148.45%	0.00%	100.00%	-
P/NAPS	1.14	1.28	1.33	1.18	1.12	1.50	1.65	-21.79%
YoY %	-10.94%	-3.76%	12.71%	5.36%	-25.33%	-9.09%	-	-
Horiz. %	69.09%	77.58%	80.61%	71.52%	67.88%	90.91%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	22/08/16	26/05/16	22/02/16	27/11/15	18/08/15	27/05/15	-
Price	3.72	4.04	3.93	3.56	3.55	3.66	4.64	-
P/RPS	3.92	4.23	4.21	3.80	3.82	3.01	3.99	-1.16%
YoY %	-7.33%	0.48%	10.79%	-0.52%	26.91%	-24.56%	-	-
Horiz. %	98.25%	106.02%	105.51%	95.24%	95.74%	75.44%	100.00%	-
P/EPS	10.69	11.61	11.49	10.37	10.59	11.44	13.33	-13.64%
YoY %	-7.92%	1.04%	10.80%	-2.08%	-7.43%	-14.18%	-	-
Horiz. %	80.20%	87.10%	86.20%	77.79%	79.44%	85.82%	100.00%	-
EY	9.35	8.61	8.70	9.64	9.45	8.74	7.50	15.78%
YoY %	8.59%	-1.03%	-9.75%	2.01%	8.12%	16.53%	-	-
Horiz. %	124.67%	114.80%	116.00%	128.53%	126.00%	116.53%	100.00%	-
DY	4.57	0.00	3.69	3.00	4.51	0.00	3.32	23.67%
YoY %	0.00%	0.00%	23.00%	-33.48%	0.00%	0.00%	-	-
Horiz. %	137.65%	0.00%	111.14%	90.36%	135.84%	0.00%	100.00%	-
P/NAPS	1.14	1.28	1.26	1.18	1.19	1.25	1.60	-20.17%
YoY %	-10.94%	1.59%	6.78%	-0.84%	-4.80%	-21.88%	-	-
Horiz. %	71.25%	80.00%	78.75%	73.75%	74.37%	78.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos