[ABMB] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,896,292	1,931,820	1,686,432	1,627,728	1,604,288	1,546,452	1,455,256	4.50%
YoY %	-1.84%	14.55%	3.61%	1.46%	3.74%	6.27%	-	-
Horiz. %	130.31%	132.75%	115.89%	111.85%	110.24%	106.27%	100.00%	-
PBT	1,123,488	777,296	559,152	415,024	724,240	719,980	701,648	8.15%
YoY %	44.54%	39.01%	34.73%	-42.70%	0.59%	2.61%	-	-
Horiz. %	160.12%	110.78%	79.69%	59.15%	103.22%	102.61%	100.00%	-
Tax	-274,864	-193,240	-141,904	-108,280	-178,772	-179,964	-171,752	8.14%
YoY %	-42.24%	-36.18%	-31.05%	39.43%	0.66%	-4.78%	-	-
Horiz. %	160.04%	112.51%	82.62%	63.04%	104.09%	104.78%	100.00%	-
NP	848,624	584,056	417,248	306,744	545,468	540,016	529,896	8.16%
YoY %	45.30%	39.98%	36.02%	-43.76%	1.01%	1.91%	-	-
Horiz. %	160.15%	110.22%	78.74%	57.89%	102.94%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	848,624	584,056	417,248	306,744	545,468	540,016	529,896	8.16%
YoY %	45.30%	39.98%	36.02%	-43.76%	1.01%	1.91%	-	-
Horiz. %	160.15%	110.22%	78.74%	57.89%	102.94%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.47%	24.86%	25.38%	26.09%	24.68%	25.00%	24.48%	-
YoY %	-1.57%	-2.05%	-2.72%	5.71%	-1.28%	2.12%	-	-
Horiz. %	99.96%	101.55%	103.68%	106.58%	100.82%	102.12%	100.00%	-
Total Cost	1,047,668	1,347,764	1,269,184	1,320,984	1,058,820	1,006,436	925,360	2.08%
YoY %	-22.27%	6.19%	-3.92%	24.76%	5.20%	8.76%	-	-
Horiz. %	113.22%	145.65%	137.16%	142.75%	114.42%	108.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,331,753	6,331,753	6,238,867	5,712,511	5,387,408	5,108,673	4,811,699	4.67%
YoY %	0.00%	1.49%	9.21%	6.03%	5.46%	6.17%	-	-
Horiz. %	131.59%	131.59%	129.66%	118.72%	111.96%	106.17%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	6,331,753	6,331,753	6,238,867	5,712,511	5,387,408	5,108,673	4,811,699	4.67%
YoY %	0.00%	1.49%	9.21%	6.03%	5.46%	6.17%	-	-
Horiz. %	131.59%	131.59%	129.66%	118.72%	111.96%	106.17%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,522,689	0.27%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.67%	-	-
Horiz. %	101.67%	101.67%	101.67%	101.67%	101.67%	101.67%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	44.75%	30.23%	24.74%	18.84%	34.00%	34.92%	36.41%	-
YoY %	48.03%	22.19%	31.32%	-44.59%	-2.63%	-4.09%	-	-
Horiz. %	122.91%	83.03%	67.95%	51.74%	93.38%	95.91%	100.00%	-
ROE	13.40%	9.22%	6.69%	5.37%	10.12%	10.57%	11.01%	-
YoY %	45.34%	37.82%	24.58%	-46.94%	-4.26%	-4.00%	-	-
Horiz. %	121.71%	83.74%	60.76%	48.77%	91.92%	96.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	122.49	124.79	108.94	105.14	103.63	100.80	95.57	4.22%
YoY %	-1.84%	14.55%	3.61%	1.46%	2.81%	5.47%	-	-
Horiz. %	128.17%	130.57%	113.99%	110.01%	108.43%	105.47%	100.00%	-
EPS	54.80	37.72	26.80	20.00	35.20	35.20	34.80	7.85%
YoY %	45.28%	40.75%	34.00%	-43.18%	0.00%	1.15%	-	-
Horiz. %	157.47%	108.39%	77.01%	57.47%	101.15%	101.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.09	4.09	4.03	3.69	3.48	3.33	3.16	4.39%
YoY %	0.00%	1.49%	9.21%	6.03%	4.50%	5.38%	-	-
Horiz. %	129.43%	129.43%	127.53%	116.77%	110.13%	105.38%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	122.49	124.79	108.94	105.14	103.63	99.89	94.00	4.50%
YoY %	-1.84%	14.55%	3.61%	1.46%	3.74%	6.27%	-	-
Horiz. %	130.31%	132.76%	115.89%	111.85%	110.24%	106.27%	100.00%	-
EPS	54.80	37.72	26.80	20.00	35.20	34.88	34.23	8.15%
YoY %	45.28%	40.75%	34.00%	-43.18%	0.92%	1.90%	-	-
Horiz. %	160.09%	110.20%	78.29%	58.43%	102.83%	101.90%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.09	4.09	4.03	3.69	3.48	3.30	3.1081	4.67%
YoY %	0.00%	1.49%	9.21%	6.03%	5.45%	6.17%	-	-
Horiz. %	131.59%	131.59%	129.66%	118.72%	111.97%	106.17%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	3.18	2.41	2.18	3.76	4.04	3.85	4.03	-
P/RPS	2.60	1.93	2.00	3.58	3.90	3.82	4.22	-7.75%
YoY %	34.72%	-3.50%	-44.13%	-8.21%	2.09%	-9.48%	-	-
Horiz. %	61.61%	45.73%	47.39%	84.83%	92.42%	90.52%	100.00%	-
P/EPS	5.80	6.39	8.09	18.98	11.47	10.94	11.58	-10.87%
YoY %	-9.23%	-21.01%	-57.38%	65.48%	4.84%	-5.53%	-	-
Horiz. %	50.09%	55.18%	69.86%	163.90%	99.05%	94.47%	100.00%	-
EY	17.24	15.65	12.36	5.27	8.72	9.14	8.64	12.19%
YoY %	10.16%	26.62%	134.54%	-39.56%	-4.60%	5.79%	-	-
Horiz. %	199.54%	181.13%	143.06%	61.00%	100.93%	105.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.59	0.54	1.02	1.16	1.16	1.28	-7.92%
YoY %	32.20%	9.26%	-47.06%	-12.07%	0.00%	-9.38%	-	-
Horiz. %	60.94%	46.09%	42.19%	79.69%	90.62%	90.62%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	27/08/21	27/08/20	27/08/19	30/08/18	29/08/17	22/08/16	-
Price	3.56	2.53	2.14	3.30	4.13	3.82	4.04	-
P/RPS	2.91	2.03	1.96	3.14	3.99	3.79	4.23	-6.04%
YoY %	43.35%	3.57%	-37.58%	-21.30%	5.28%	-10.40%	-	-
Horiz. %	68.79%	47.99%	46.34%	74.23%	94.33%	89.60%	100.00%	-
P/EPS	6.49	6.71	7.94	16.65	11.72	10.85	11.61	-9.23%
YoY %	-3.28%	-15.49%	-52.31%	42.06%	8.02%	-6.55%	-	-
Horiz. %	55.90%	57.80%	68.39%	143.41%	100.95%	93.45%	100.00%	-
EY	15.40	14.91	12.59	6.00	8.53	9.21	8.61	10.17%
YoY %	3.29%	18.43%	109.83%	-29.66%	-7.38%	6.97%	-	-
Horiz. %	178.86%	173.17%	146.23%	69.69%	99.07%	106.97%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.87	0.62	0.53	0.89	1.19	1.15	1.28	-6.22%
YoY %	40.32%	16.98%	-40.45%	-25.21%	3.48%	-10.16%	-	-
Horiz. %	67.97%	48.44%	41.41%	69.53%	92.97%	89.84%	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