[ABMB] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Cumulative Result
Revenue	800,258	780,489	723,531	710,254	725,366	678,918	658,312	3.30%
YoY %	2.53%	7.87%	1.87%	-2.08%	6.84%	3.13%	-	-
Horiz. %	121.56%	118.56%	109.91%	107.89%	110.19%	103.13%	100.00%	-
PBT	367,868	350,174	351,001	341,295	410,357	360,119	357,124	0.49%
YoY %	5.05%	-0.24%	2.84%	-16.83%	13.95%	0.84%	-	-
Horiz. %	103.01%	98.05%	98.29%	95.57%	114.91%	100.84%	100.00%	-
Tax	-90,979	-92,371	-85,948	-84,703	-99,219	-91,093	-90,617	0.06%
YoY %	1.51%	-7.47%	-1.47%	14.63%	-8.92%	-0.53%	-	-
Horiz. %	100.40%	101.94%	94.85%	93.47%	109.49%	100.53%	100.00%	-
NP	276,889	257,803	265,053	256,592	311,138	269,026	266,507	0.63%
YoY %	7.40%	-2.74%	3.30%	-17.53%	15.65%	0.95%	-	-
Horiz. %	103.90%	96.73%	99.45%	96.28%	116.75%	100.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,889	257,803	265,053	256,592	311,138	269,026	266,478	0.64%
YoY %	7.40%	-2.74%	3.30%	-17.53%	15.65%	0.96%	-	-
Horiz. %	103.91%	96.74%	99.47%	96.29%	116.76%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.73%	26.38%	24.49%	24.82%	24.18%	25.30%	25.37%	-
YoY %	-6.25%	7.72%	-1.33%	2.65%	-4.43%	-0.28%	-	-
Horiz. %	97.48%	103.98%	96.53%	97.83%	95.31%	99.72%	100.00%	-
Total Cost	523,369	522,686	458,478	453,662	414,228	409,892	391,805	4.94%
YoY %	0.13%	14.00%	1.06%	9.52%	1.06%	4.62%	-	-
Horiz. %	133.58%	133.40%	117.02%	115.79%	105.72%	104.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,557,700	5,265,007	4,983,141	4,560,144	4,280,044	4,074,388	3,846,278	6.32%
YoY %	5.56%	5.66%	9.28%	6.54%	5.05%	5.93%	-	-
Horiz. %	144.50%	136.89%	129.56%	118.56%	111.28%	105.93%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	131,589	-	129,531	122,419	136,597	114,449	100,735	4.55%
YoY %	0.00%	-	5.81%	-10.38%	19.35%	13.61%	-	-
Horiz. %	130.63%	-	128.59%	121.53%	135.60%	113.61%	100.00%	-
Div Payout %	47.52%	-	48.87%	47.71%	43.90%	42.54%	37.80%	-
YoY %	0.00%	-	2.43%	8.68%	3.20%	12.54%	-	-
Horiz. %	125.71%	-	129.29%	126.22%	116.14%	112.54%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	5,557,700	5,265,007	4,983,141	4,560,144	4,280,044	4,074,388	3,846,278	6.32%
YoY %	5.56%	5.66%	9.28%	6.54%	5.05%	5.93%	-	-
Horiz. %	144.50%	136.89%	129.56%	118.56%	111.28%	105.93%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,517,746	1,548,106	1,548,106	0.00%
YoY %	0.00%	0.00%	0.00%	2.00%	-1.96%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	98.04%	100.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	34.60%	33.03%	36.63%	36.13%	42.89%	39.63%	40.48%	-
YoY %	4.75%	-9.83%	1.38%	-15.76%	8.23%	-2.10%	-	-
Horiz. %	85.47%	81.60%	90.49%	89.25%	105.95%	97.90%	100.00%	-
ROE	4.98%	4.90%	5.32%	5.63%	7.27%	6.60%	6.93%	-
YoY %	1.63%	-7.89%	-5.51%	-22.56%	10.15%	-4.76%	-	-
Horiz. %	71.86%	70.71%	76.77%	81.24%	104.91%	95.24%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	51.69	50.85	47.48	46.41	47.79	44.49	43.13	3.06%
YoY %	1.65%	7.10%	2.31%	-2.89%	7.42%	3.15%	-	-
Horiz. %	119.85%	117.90%	110.09%	107.60%	110.80%	103.15%	100.00%	-
EPS	17.90	16.80	17.40	16.80	20.50	17.70	17.50	0.37%
YoY %	6.55%	-3.45%	3.57%	-18.05%	15.82%	1.14%	-	-
Horiz. %	102.29%	96.00%	99.43%	96.00%	117.14%	101.14%	100.00%	-
DPS	8.50	0.00	8.50	8.00	9.00	7.50	6.60	4.30%
YoY %	0.00%	0.00%	6.25%	-11.11%	20.00%	13.64%	-	-
Horiz. %	128.79%	0.00%	128.79%	121.21%	136.36%	113.64%	100.00%	-
NAPS	3.59	3.43	3.27	2.98	2.82	2.67	2.52	6.07%
YoY %	4.66%	4.89%	9.73%	5.67%	5.62%	5.95%	-	-
Horiz. %	142.46%	136.11%	129.76%	118.25%	111.90%	105.95%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	51.69	50.42	46.74	45.88	46.86	43.85	42.52	3.30%
YoY %	2.52%	7.87%	1.87%	-2.09%	6.86%	3.13%	-	-
Horiz. %	121.57%	118.58%	109.92%	107.90%	110.21%	103.13%	100.00%	-
EPS	17.90	16.65	17.12	16.57	20.10	17.38	17.21	0.65%
YoY %	7.51%	-2.75%	3.32%	-17.56%	15.65%	0.99%	-	-
Horiz. %	104.01%	96.75%	99.48%	96.28%	116.79%	100.99%	100.00%	-
DPS	8.50	0.00	8.37	7.91	8.82	7.39	6.51	4.54%
YoY %	0.00%	0.00%	5.82%	-10.32%	19.35%	13.52%	-	-
Horiz. %	130.57%	0.00%	128.57%	121.51%	135.48%	113.52%	100.00%	-
NAPS	3.59	3.4009	3.2189	2.9456	2.7647	2.6319	2.4845	6.32%
YoY %	5.56%	5.65%	9.28%	6.54%	5.05%	5.93%	-	-
Horiz. %	144.50%	136.88%	129.56%	118.56%	111.28%	105.93%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	4.18	3.90	3.72	3.35	4.99	5.01	4.09	-
P/RPS	8.09	7.67	7.84	7.22	10.44	11.26	9.48	-2.60%
YoY %	5.48%	-2.17%	8.59%	-30.84%	-7.28%	18.78%	-	-
Horiz. %	85.34%	80.91%	82.70%	76.16%	110.13%	118.78%	100.00%	-
P/EPS	23.37	23.22	21.39	19.98	24.34	28.42	23.43	-0.04%
YoY %	0.65%	8.56%	7.06%	-17.91%	-14.36%	21.30%	-	-
Horiz. %	99.74%	99.10%	91.29%	85.28%	103.88%	121.30%	100.00%	-
EY	4.28	4.31	4.68	5.01	4.11	3.52	4.27	0.03%
YoY %	-0.70%	-7.91%	-6.59%	21.90%	16.76%	-17.56%	-	-
Horiz. %	100.23%	100.94%	109.60%	117.33%	96.25%	82.44%	100.00%	-
DY	2.03	0.00	2.28	2.39	1.80	1.50	1.61	3.93%
YoY %	0.00%	0.00%	-4.60%	32.78%	20.00%	-6.83%	-	-
Horiz. %	126.09%	0.00%	141.61%	148.45%	111.80%	93.17%	100.00%	-
P/NAPS	1.16	1.14	1.14	1.12	1.77	1.88	1.62	-5.41%
YoY %	1.75%	0.00%	1.79%	-36.72%	-5.85%	16.05%	-	-
Horiz. %	71.60%	70.37%	70.37%	69.14%	109.26%	116.05%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	30/11/17	29/11/16	27/11/15	26/11/14	29/11/13	20/11/12	-
Price	4.03	3.69	3.72	3.55	4.80	4.94	4.07	-
P/RPS	7.80	7.26	7.84	7.65	10.04	11.10	9.44	-3.12%
YoY %	7.44%	-7.40%	2.48%	-23.80%	-9.55%	17.58%	-	-
Horiz. %	82.63%	76.91%	83.05%	81.04%	106.36%	117.58%	100.00%	-
P/EPS	22.53	21.97	21.39	21.17	23.41	28.02	23.31	-0.56%
YoY %	2.55%	2.71%	1.04%	-9.57%	-16.45%	20.21%	-	-
Horiz. %	96.65%	94.25%	91.76%	90.82%	100.43%	120.21%	100.00%	-
EY	4.44	4.55	4.68	4.72	4.27	3.57	4.29	0.57%
YoY %	-2.42%	-2.78%	-0.85%	10.54%	19.61%	-16.78%	-	-
Horiz. %	103.50%	106.06%	109.09%	110.02%	99.53%	83.22%	100.00%	-
DY	2.11	0.00	2.28	2.25	1.88	1.52	1.62	4.50%
YoY %	0.00%	0.00%	1.33%	19.68%	23.68%	-6.17%	-	-
Horiz. %	130.25%	0.00%	140.74%	138.89%	116.05%	93.83%	100.00%	-
P/NAPS	1.12	1.08	1.14	1.19	1.70	1.85	1.62	-5.96%
YoY %	3.70%	-5.26%	-4.20%	-30.00%	-8.11%	14.20%	-	-
Horiz. %	69.14%	66.67%	70.37%	73.46%	104.94%	114.20%	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