[ABMB] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	1,560,978	1,546,452	1,469,423	1,469,564	1,447,062	1,455,256	1,424,138	6.30%
YoY %	0.94%	5.24%	-0.01%	1.56%	-0.56%	2.19%	-	-
Horiz. %	109.61%	108.59%	103.18%	103.19%	101.61%	102.19%	100.00%	-
PBT	700,348	719,980	681,404	697,184	702,002	701,648	694,781	0.53%
YoY %	-2.73%	5.66%	-2.26%	-0.69%	0.05%	0.99%	-	-
Horiz. %	100.80%	103.63%	98.07%	100.35%	101.04%	100.99%	100.00%	-
Tax	-184,742	-179,964	-169,281	-170,870	-171,896	-171,752	-172,743	4.57%
YoY %	-2.65%	-6.31%	0.93%	0.60%	-0.08%	0.57%	-	-
Horiz. %	106.95%	104.18%	98.00%	98.92%	99.51%	99.43%	100.00%	-
NP	515,606	540,016	512,123	526,313	530,106	529,896	522,038	-0.82%
YoY %	-4.52%	5.45%	-2.70%	-0.72%	0.04%	1.51%	-	-
Horiz. %	98.77%	103.44%	98.10%	100.82%	101.55%	101.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	515,606	540,016	512,123	526,313	530,106	529,896	522,038	-0.82%
YoY %	-4.52%	5.45%	-2.70%	-0.72%	0.04%	1.51%	-	-
Horiz. %	98.77%	103.44%	98.10%	100.82%	101.55%	101.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	25.00%	24.84%	24.51%	24.49%	24.48%	24.86%	-
YoY %	5.52%	0.64%	1.35%	0.08%	0.04%	-1.53%	-	-
Horiz. %	106.11%	100.56%	99.92%	98.59%	98.51%	98.47%	100.00%	-
Total Cost	1,045,372	1,006,436	957,300	943,250	916,956	925,360	902,100	10.31%
YoY %	3.87%	5.13%	1.49%	2.87%	-0.91%	2.58%	-	-
Horiz. %	115.88%	111.57%	106.12%	104.56%	101.65%	102.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,265,007	5,108,673	5,038,806	4,916,060	4,983,141	4,811,699	4,777,716	6.68%
YoY %	3.06%	1.39%	2.50%	-1.35%	3.56%	0.71%	-	-
Horiz. %	110.20%	106.93%	105.46%	102.90%	104.30%	100.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	-	-	244,305	173,029	259,062	-	221,331	-
YoY %	-	-	41.19%	-33.21%	0.00%	-	-	-
Horiz. %	-	-	110.38%	78.18%	117.05%	-	100.00%	-
Div Payout %	-	-	47.70%	32.88%	48.87%	-	42.40%	-
YoY %	-	-	45.07%	-32.72%	0.00%	-	-	-
Horiz. %	-	-	112.50%	77.55%	115.26%	-	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	5,265,007	5,108,673	5,038,806	4,916,060	4,983,141	4,811,699	4,777,716	6.68%
YoY %	3.06%	1.39%	2.50%	-1.35%	3.56%	0.71%	-	-
Horiz. %	110.20%	106.93%	105.46%	102.90%	104.30%	100.71%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,522,689	1,526,426	0.94%
YoY %	0.00%	0.00%	0.00%	0.00%	1.67%	-0.24%	-	-
Horiz. %	101.42%	101.42%	101.42%	101.42%	101.42%	99.76%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	33.03%	34.92%	34.85%	35.81%	36.63%	36.41%	36.66%	-
YoY %	-5.41%	0.20%	-2.68%	-2.24%	0.60%	-0.68%	-	-
Horiz. %	90.10%	95.25%	95.06%	97.68%	99.92%	99.32%	100.00%	-
ROE	9.79%	10.57%	10.16%	10.71%	10.64%	11.01%	10.93%	-
YoY %	-7.38%	4.04%	-5.14%	0.66%	-3.36%	0.73%	-	-
Horiz. %	89.57%	96.71%	92.96%	97.99%	97.35%	100.73%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	101.69	100.80	96.24	96.26	94.96	95.57	93.30	5.90%
YoY %	0.88%	4.74%	-0.02%	1.37%	-0.64%	2.43%	-	-
Horiz. %	108.99%	108.04%	103.15%	103.17%	101.78%	102.43%	100.00%	-
EPS	33.60	35.20	33.50	34.53	34.80	34.80	34.20	-1.17%
YoY %	-4.55%	5.07%	-2.98%	-0.78%	0.00%	1.75%	-	-
Horiz. %	98.25%	102.92%	97.95%	100.96%	101.75%	101.75%	100.00%	-
DPS	0.00	0.00	16.00	11.33	17.00	0.00	14.50	-
YoY %	0.00%	0.00%	41.22%	-33.35%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	110.34%	78.14%	117.24%	0.00%	100.00%	-
NAPS	3.43	3.33	3.30	3.22	3.27	3.16	3.13	6.28%
YoY %	3.00%	0.91%	2.48%	-1.53%	3.48%	0.96%	-	-
Horiz. %	109.58%	106.39%	105.43%	102.88%	104.47%	100.96%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	100.83	99.89	94.92	94.93	93.47	94.00	91.99	6.30%
YoY %	0.94%	5.24%	-0.01%	1.56%	-0.56%	2.19%	-	-
Horiz. %	109.61%	108.59%	103.19%	103.20%	101.61%	102.19%	100.00%	-
EPS	33.31	34.88	33.08	34.00	34.24	34.23	33.72	-0.81%
YoY %	-4.50%	5.44%	-2.71%	-0.70%	0.03%	1.51%	-	-
Horiz. %	98.78%	103.44%	98.10%	100.83%	101.54%	101.51%	100.00%	-
DPS	0.00	0.00	15.78	11.18	16.73	0.00	14.30	-
YoY %	0.00%	0.00%	41.14%	-33.17%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	110.35%	78.18%	116.99%	0.00%	100.00%	-
NAPS	3.4009	3.30	3.2548	3.1755	3.2189	3.1081	3.0862	6.68%
YoY %	3.06%	1.39%	2.50%	-1.35%	3.56%	0.71%	-	-
Horiz. %	110.20%	106.93%	105.46%	102.89%	104.30%	100.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	3.90	3.85	4.08	3.72	3.72	4.03	4.15	-
P/RPS	3.84	3.82	4.24	3.86	3.92	4.22	4.45	-9.35%
YoY %	0.52%	-9.91%	9.84%	-1.53%	-7.11%	-5.17%	-	-
Horiz. %	86.29%	85.84%	95.28%	86.74%	88.09%	94.83%	100.00%	-
P/EPS	11.61	10.94	12.16	10.79	10.69	11.58	12.13	-2.87%
YoY %	6.12%	-10.03%	12.70%	0.94%	-7.69%	-4.53%	-	-
Horiz. %	95.71%	90.19%	100.25%	88.95%	88.13%	95.47%	100.00%	-
EY	8.61	9.14	8.22	9.27	9.35	8.64	8.24	2.96%
YoY %	-5.80%	11.19%	-11.33%	-0.86%	8.22%	4.85%	-	-
Horiz. %	104.49%	110.92%	99.76%	112.50%	113.47%	104.85%	100.00%	-
DY	0.00	0.00	3.92	3.05	4.57	0.00	3.49	-
YoY %	0.00%	0.00%	28.52%	-33.26%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	112.32%	87.39%	130.95%	0.00%	100.00%	-
P/NAPS	1.14	1.16	1.24	1.16	1.14	1.28	1.33	-9.75%
YoY %	-1.72%	-6.45%	6.90%	1.75%	-10.94%	-3.76%	-	-
Horiz. %	85.71%	87.22%	93.23%	87.22%	85.71%	96.24%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	29/08/17	31/05/17	22/02/17	29/11/16	22/08/16	26/05/16	-
Price	3.69	3.82	4.33	3.95	3.72	4.04	3.93	-
P/RPS	3.63	3.79	4.50	4.10	3.92	4.23	4.21	-9.40%
YoY %	-4.22%	-15.78%	9.76%	4.59%	-7.33%	0.48%	-	-
Horiz. %	86.22%	90.02%	106.89%	97.39%	93.11%	100.48%	100.00%	-
P/EPS	10.99	10.85	12.91	11.46	10.69	11.61	11.49	-2.91%
YoY %	1.29%	-15.96%	12.65%	7.20%	-7.92%	1.04%	-	-
Horiz. %	95.65%	94.43%	112.36%	99.74%	93.04%	101.04%	100.00%	-
EY	9.10	9.21	7.75	8.73	9.35	8.61	8.70	3.03%
YoY %	-1.19%	18.84%	-11.23%	-6.63%	8.59%	-1.03%	-	-
Horiz. %	104.60%	105.86%	89.08%	100.34%	107.47%	98.97%	100.00%	-
DY	0.00	0.00	3.70	2.87	4.57	0.00	3.69	-
YoY %	0.00%	0.00%	28.92%	-37.20%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.27%	77.78%	123.85%	0.00%	100.00%	-
P/NAPS	1.08	1.15	1.31	1.23	1.14	1.28	1.26	-9.75%
YoY %	-6.09%	-12.21%	6.50%	7.89%	-10.94%	1.59%	-	-
Horiz. %	85.71%	91.27%	103.97%	97.62%	90.48%	101.59%	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