[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	1,469,423	1,102,173	723,531	363,814	1,424,138	1,071,431	710,254	62.29%
YoY %	33.32%	52.33%	98.87%	-74.45%	32.92%	50.85%	-	-
Horiz. %	206.89%	155.18%	101.87%	51.22%	200.51%	150.85%	100.00%	-
PBT	681,404	522,888	351,001	175,412	694,781	522,865	341,295	58.48%
YoY %	30.32%	48.97%	100.10%	-74.75%	32.88%	53.20%	-	-
Horiz. %	199.65%	153.21%	102.84%	51.40%	203.57%	153.20%	100.00%	-
Tax	-169,281	-128,153	-85,948	-42,938	-172,743	-130,675	-84,703	58.59%
YoY %	-32.09%	-49.11%	-100.17%	75.14%	-32.19%	-54.27%	-	-
Horiz. %	199.85%	151.30%	101.47%	50.69%	203.94%	154.27%	100.00%	-
NP	512,123	394,735	265,053	132,474	522,038	392,190	256,592	58.45%
YoY %	29.74%	48.93%	100.08%	-74.62%	33.11%	52.85%	-	-
Horiz. %	199.59%	153.84%	103.30%	51.63%	203.45%	152.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	512,123	394,735	265,053	132,474	522,038	392,190	256,592	58.45%
YoY %	29.74%	48.93%	100.08%	-74.62%	33.11%	52.85%	-	-
Horiz. %	199.59%	153.84%	103.30%	51.63%	203.45%	152.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.84%	24.51%	24.49%	24.48%	24.86%	24.99%	24.82%	-
YoY %	1.35%	0.08%	0.04%	-1.53%	-0.52%	0.68%	-	-
Horiz. %	100.08%	98.75%	98.67%	98.63%	100.16%	100.68%	100.00%	-
Total Cost	957,300	707,438	458,478	231,340	902,100	679,241	453,662	64.44%
YoY %	35.32%	54.30%	98.18%	-74.36%	32.81%	49.72%	-	-
Horiz. %	211.02%	155.94%	101.06%	50.99%	198.85%	149.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,038,806	4,916,060	4,983,141	4,811,699	4,777,716	4,601,190	4,560,144	6.87%
YoY %	2.50%	-1.35%	3.56%	0.71%	3.84%	0.90%	-	-
Horiz. %	110.50%	107.80%	109.28%	105.52%	104.77%	100.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	244,305	129,771	129,531	-	221,331	121,885	122,419	58.44%
YoY %	88.26%	0.19%	0.00%	-	81.59%	-0.44%	-	-
Horiz. %	199.56%	106.01%	105.81%	-	180.80%	99.56%	100.00%	-
Div Payout %	47.70%	32.88%	48.87%	-	42.40%	31.08%	47.71%	-
YoY %	45.07%	-32.72%	0.00%	-	36.42%	-34.86%	-	-
Horiz. %	99.98%	68.92%	102.43%	-	88.87%	65.14%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	5,038,806	4,916,060	4,983,141	4,811,699	4,777,716	4,601,190	4,560,144	6.87%
YoY %	2.50%	-1.35%	3.56%	0.71%	3.84%	0.90%	-	-
Horiz. %	110.50%	107.80%	109.28%	105.52%	104.77%	100.90%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,522,689	1,526,426	1,548,106	1,548,106	0.00%
YoY %	0.00%	0.00%	1.67%	-0.24%	-1.40%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	98.36%	98.60%	100.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	34.85%	35.81%	36.63%	36.41%	36.66%	36.60%	36.13%	-
YoY %	-2.68%	-2.24%	0.60%	-0.68%	0.16%	1.30%	-	-
Horiz. %	96.46%	99.11%	101.38%	100.77%	101.47%	101.30%	100.00%	-
ROE	10.16%	8.03%	5.32%	2.75%	10.93%	8.52%	5.63%	-
YoY %	26.53%	50.94%	93.45%	-74.84%	28.29%	51.33%	-	-
Horiz. %	180.46%	142.63%	94.49%	48.85%	194.14%	151.33%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	96.24	72.19	47.48	23.89	93.30	70.32	46.41	62.54%
YoY %	33.31%	52.04%	98.74%	-74.39%	32.68%	51.52%	-	-
Horiz. %	207.37%	155.55%	102.31%	51.48%	201.03%	151.52%	100.00%	-
EPS	33.50	25.90	17.40	8.70	34.20	25.70	16.80	58.35%
YoY %	29.34%	48.85%	100.00%	-74.56%	33.07%	52.98%	-	-
Horiz. %	199.40%	154.17%	103.57%	51.79%	203.57%	152.98%	100.00%	-
DPS	16.00	8.50	8.50	0.00	14.50	8.00	8.00	58.67%
YoY %	88.24%	0.00%	0.00%	0.00%	81.25%	0.00%	-	-
Horiz. %	200.00%	106.25%	106.25%	0.00%	181.25%	100.00%	100.00%	-
NAPS	3.30	3.22	3.27	3.16	3.13	3.02	2.98	7.02%
YoY %	2.48%	-1.53%	3.48%	0.96%	3.64%	1.34%	-	-
Horiz. %	110.74%	108.05%	109.73%	106.04%	105.03%	101.34%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,689
RPS	94.94	71.21	46.75	23.51	92.01	69.23	45.89	62.29%
YoY %	33.32%	52.32%	98.85%	-74.45%	32.90%	50.86%	-	-
Horiz. %	206.89%	155.18%	101.87%	51.23%	200.50%	150.86%	100.00%	-
EPS	33.09	25.50	17.13	8.56	33.73	25.34	16.58	58.45%
YoY %	29.76%	48.86%	100.12%	-74.62%	33.11%	52.83%	-	-
Horiz. %	199.58%	153.80%	103.32%	51.63%	203.44%	152.83%	100.00%	-
DPS	15.78	8.38	8.37	0.00	14.30	7.88	7.91	58.40%
YoY %	88.31%	0.12%	0.00%	0.00%	81.47%	-0.38%	-	-
Horiz. %	199.49%	105.94%	105.82%	0.00%	180.78%	99.62%	100.00%	-
NAPS	3.2556	3.1763	3.2196	3.1088	3.0869	2.9728	2.9463	6.87%
YoY %	2.50%	-1.34%	3.56%	0.71%	3.84%	0.90%	-	-
Horiz. %	110.50%	107.81%	109.28%	105.52%	104.77%	100.90%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	4.08	3.72	3.72	4.03	4.15	3.56	3.35	-
P/RPS	4.24	5.15	7.84	16.87	4.45	5.06	7.22	-29.85%
YoY %	-17.67%	-34.31%	-53.53%	279.10%	-12.06%	-29.92%	-	-
Horiz. %	58.73%	71.33%	108.59%	233.66%	61.63%	70.08%	100.00%	-
P/EPS	12.16	14.39	21.39	46.32	12.13	13.83	19.98	-28.16%
YoY %	-15.50%	-32.73%	-53.82%	281.86%	-12.29%	-30.78%	-	-
Horiz. %	60.86%	72.02%	107.06%	231.83%	60.71%	69.22%	100.00%	-
EY	8.22	6.95	4.68	2.16	8.24	7.23	5.01	39.06%
YoY %	18.27%	48.50%	116.67%	-73.79%	13.97%	44.31%	-	-
Horiz. %	164.07%	138.72%	93.41%	43.11%	164.47%	144.31%	100.00%	-
DY	3.92	2.28	2.28	0.00	3.49	2.25	2.39	39.03%
YoY %	71.93%	0.00%	0.00%	0.00%	55.11%	-5.86%	-	-
Horiz. %	164.02%	95.40%	95.40%	0.00%	146.03%	94.14%	100.00%	-
P/NAPS	1.24	1.16	1.14	1.28	1.33	1.18	1.12	7.01%
YoY %	6.90%	1.75%	-10.94%	-3.76%	12.71%	5.36%	-	-
Horiz. %	110.71%	103.57%	101.79%	114.29%	118.75%	105.36%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	22/02/17	29/11/16	22/08/16	26/05/16	22/02/16	27/11/15	-
Price	4.33	3.95	3.72	4.04	3.93	3.56	3.55	-
P/RPS	4.50	5.47	7.84	16.91	4.21	5.06	7.65	-29.77%
YoY %	-17.73%	-30.23%	-53.64%	301.66%	-16.80%	-33.86%	-	-
Horiz. %	58.82%	71.50%	102.48%	221.05%	55.03%	66.14%	100.00%	-
P/EPS	12.91	15.28	21.39	46.44	11.49	13.83	21.17	-28.06%
YoY %	-15.51%	-28.56%	-53.94%	304.18%	-16.92%	-34.67%	-	-
Horiz. %	60.98%	72.18%	101.04%	219.37%	54.27%	65.33%	100.00%	-
EY	7.75	6.55	4.68	2.15	8.70	7.23	4.72	39.13%
YoY %	18.32%	39.96%	117.67%	-75.29%	20.33%	53.18%	-	-
Horiz. %	164.19%	138.77%	99.15%	45.55%	184.32%	153.18%	100.00%	-
DY	3.70	2.15	2.28	0.00	3.69	2.25	2.25	39.27%
YoY %	72.09%	-5.70%	0.00%	0.00%	64.00%	0.00%	-	-
Horiz. %	164.44%	95.56%	101.33%	0.00%	164.00%	100.00%	100.00%	-
P/NAPS	1.31	1.23	1.14	1.28	1.26	1.18	1.19	6.60%
YoY %	6.50%	7.89%	-10.94%	1.59%	6.78%	-0.84%	-	-
Horiz. %	110.08%	103.36%	95.80%	107.56%	105.88%	99.16%	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