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

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -1.12%
YoY- 8.06%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,526,381 1,492,222 1,580,550 1,454,880 1,437,415 1,443,605 1,543,556 -0.74%
PBT 680,577 685,987 681,404 694,804 704,487 709,531 694,781 -1.36%
Tax -175,704 -171,334 -169,281 -170,221 -173,988 -176,949 -172,743 1.13%
NP 504,873 514,653 512,123 524,583 530,499 532,582 522,038 -2.20%
-
NP to SH 504,873 514,653 512,123 524,583 530,499 532,582 522,038 -2.20%
-
Tax Rate 25.82% 24.98% 24.84% 24.50% 24.70% 24.94% 24.86% -
Total Cost 1,021,508 977,569 1,068,427 930,297 906,916 911,023 1,021,518 -0.00%
-
Net Worth 5,265,007 5,108,673 5,038,806 4,916,060 4,983,141 4,811,699 4,781,461 6.62%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 114,518 244,049 244,049 228,826 228,826 221,715 221,715 -35.59%
Div Payout % 22.68% 47.42% 47.65% 43.62% 43.13% 41.63% 42.47% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 5,265,007 5,108,673 5,038,806 4,916,060 4,983,141 4,811,699 4,781,461 6.62%
NOSH 1,548,106 1,548,106 1,548,000 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 33.08% 34.49% 32.40% 36.06% 36.91% 36.89% 33.82% -
ROE 9.59% 10.07% 10.16% 10.67% 10.65% 11.07% 10.92% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 99.44 97.27 103.51 95.29 94.32 94.81 101.04 -1.05%
EPS 32.89 33.55 33.54 34.36 34.81 34.98 34.17 -2.51%
DPS 7.50 16.00 16.00 15.00 15.00 14.50 14.50 -35.53%
NAPS 3.43 3.33 3.30 3.22 3.27 3.16 3.13 6.28%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 98.62 96.41 102.12 94.00 92.87 93.27 99.73 -0.74%
EPS 32.62 33.25 33.09 33.89 34.28 34.41 33.73 -2.20%
DPS 7.40 15.77 15.77 14.78 14.78 14.33 14.33 -35.60%
NAPS 3.4017 3.3007 3.2556 3.1763 3.2196 3.1088 3.0893 6.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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 3.92 3.96 3.94 3.90 3.94 4.25 4.11 -3.10%
P/EPS 11.86 11.48 12.16 10.83 10.69 11.52 12.14 -1.54%
EY 8.43 8.71 8.22 9.24 9.36 8.68 8.23 1.61%
DY 1.92 4.16 3.92 4.03 4.03 3.60 3.49 -32.83%
P/NAPS 1.14 1.16 1.24 1.16 1.14 1.28 1.33 -9.75%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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 3.71 3.93 4.18 4.15 3.94 4.26 3.89 -3.10%
P/EPS 11.22 11.39 12.91 11.50 10.69 11.55 11.50 -1.62%
EY 8.91 8.78 7.75 8.70 9.36 8.66 8.70 1.60%
DY 2.03 4.19 3.70 3.80 4.03 3.59 3.69 -32.83%
P/NAPS 1.08 1.15 1.31 1.23 1.14 1.28 1.26 -9.75%

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