[ABMB] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	954,647	935,937	896,054	836,215	800,258	780,489	723,531	4.72%
YoY %	2.00%	4.45%	7.16%	4.49%	2.53%	7.87%	-	-
Horiz. %	131.94%	129.36%	123.84%	115.57%	110.60%	107.87%	100.00%	-
PBT	479,329	418,296	272,752	255,787	367,868	350,174	351,001	5.32%
YoY %	14.59%	53.36%	6.63%	-30.47%	5.05%	-0.24%	-	-
Horiz. %	136.56%	119.17%	77.71%	72.87%	104.81%	99.76%	100.00%	-
Tax	-108,749	-99,541	-64,496	-63,578	-90,979	-92,371	-85,948	3.99%
YoY %	-9.25%	-54.34%	-1.44%	30.12%	1.51%	-7.47%	-	-
Horiz. %	126.53%	115.82%	75.04%	73.97%	105.85%	107.47%	100.00%	-
NP	370,580	318,755	208,256	192,209	276,889	257,803	265,053	5.74%
YoY %	16.26%	53.06%	8.35%	-30.58%	7.40%	-2.74%	-	-
Horiz. %	139.81%	120.26%	78.57%	72.52%	104.47%	97.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	370,580	318,755	208,256	192,209	276,889	257,803	265,053	5.74%
YoY %	16.26%	53.06%	8.35%	-30.58%	7.40%	-2.74%	-	-
Horiz. %	139.81%	120.26%	78.57%	72.52%	104.47%	97.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.69%	23.80%	23.65%	24.86%	24.73%	26.38%	24.49%	-
YoY %	-4.66%	0.63%	-4.87%	0.53%	-6.25%	7.72%	-	-
Horiz. %	92.65%	97.18%	96.57%	101.51%	100.98%	107.72%	100.00%	-
Total Cost	584,067	617,182	687,798	644,006	523,369	522,686	458,478	4.11%
YoY %	-5.37%	-10.27%	6.80%	23.05%	0.13%	14.00%	-	-
Horiz. %	127.39%	134.62%	150.02%	140.47%	114.15%	114.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,486,564	6,440,120	6,409,158	5,882,802	5,557,700	5,265,007	4,983,141	4.49%
YoY %	0.72%	0.48%	8.95%	5.85%	5.56%	5.66%	-	-
Horiz. %	130.17%	129.24%	128.62%	118.05%	111.53%	105.66%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	185,772	128,492	-	92,886	131,589	-	129,531	6.19%
YoY %	44.58%	0.00%	-	-29.41%	0.00%	-	-	-
Horiz. %	143.42%	99.20%	-	71.71%	101.59%	-	100.00%	-
Div Payout %	50.13%	40.31%	-	48.33%	47.52%	-	48.87%	-
YoY %	24.36%	0.00%	-	1.70%	0.00%	-	-	-
Horiz. %	102.58%	82.48%	-	98.90%	97.24%	-	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	6,486,564	6,440,120	6,409,158	5,882,802	5,557,700	5,265,007	4,983,141	4.49%
YoY %	0.72%	0.48%	8.95%	5.85%	5.56%	5.66%	-	-
Horiz. %	130.17%	129.24%	128.62%	118.05%	111.53%	105.66%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	38.82%	34.06%	23.24%	22.99%	34.60%	33.03%	36.63%	-
YoY %	13.98%	46.56%	1.09%	-33.55%	4.75%	-9.83%	-	-
Horiz. %	105.98%	92.98%	63.45%	62.76%	94.46%	90.17%	100.00%	-
ROE	5.71%	4.95%	3.25%	3.27%	4.98%	4.90%	5.32%	-
YoY %	15.35%	52.31%	-0.61%	-34.34%	1.63%	-7.89%	-	-
Horiz. %	107.33%	93.05%	61.09%	61.47%	93.61%	92.11%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	61.67	60.46	57.88	54.02	51.69	50.85	47.48	4.45%
YoY %	2.00%	4.46%	7.15%	4.51%	1.65%	7.10%	-	-
Horiz. %	129.89%	127.34%	121.90%	113.77%	108.87%	107.10%	100.00%	-
EPS	23.94	20.59	13.50	12.40	17.90	16.80	17.40	5.45%
YoY %	16.27%	52.52%	8.87%	-30.73%	6.55%	-3.45%	-	-
Horiz. %	137.59%	118.33%	77.59%	71.26%	102.87%	96.55%	100.00%	-
DPS	12.00	8.30	0.00	6.00	8.50	0.00	8.50	5.91%
YoY %	44.58%	0.00%	0.00%	-29.41%	0.00%	0.00%	-	-
Horiz. %	141.18%	97.65%	0.00%	70.59%	100.00%	0.00%	100.00%	-
NAPS	4.19	4.16	4.14	3.80	3.59	3.43	3.27	4.21%
YoY %	0.72%	0.48%	8.95%	5.85%	4.66%	4.89%	-	-
Horiz. %	128.13%	127.22%	126.61%	116.21%	109.79%	104.89%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	61.67	60.46	57.88	54.02	51.69	50.42	46.74	4.72%
YoY %	2.00%	4.46%	7.15%	4.51%	2.52%	7.87%	-	-
Horiz. %	131.94%	129.35%	123.83%	115.58%	110.59%	107.87%	100.00%	-
EPS	23.94	20.59	13.50	12.40	17.90	16.65	17.12	5.74%
YoY %	16.27%	52.52%	8.87%	-30.73%	7.51%	-2.75%	-	-
Horiz. %	139.84%	120.27%	78.86%	72.43%	104.56%	97.25%	100.00%	-
DPS	12.00	8.30	0.00	6.00	8.50	0.00	8.37	6.18%
YoY %	44.58%	0.00%	0.00%	-29.41%	0.00%	0.00%	-	-
Horiz. %	143.37%	99.16%	0.00%	71.68%	101.55%	0.00%	100.00%	-
NAPS	4.19	4.16	4.14	3.80	3.59	3.4009	3.2189	4.49%
YoY %	0.72%	0.48%	8.95%	5.85%	5.56%	5.65%	-	-
Horiz. %	130.17%	129.24%	128.62%	118.05%	111.53%	105.65%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	3.53	2.57	2.19	2.85	4.18	3.90	3.72	-
P/RPS	5.72	4.25	3.78	5.28	8.09	7.67	7.84	-5.11%
YoY %	34.59%	12.43%	-28.41%	-34.73%	5.48%	-2.17%	-	-
Horiz. %	72.96%	54.21%	48.21%	67.35%	103.19%	97.83%	100.00%	-
P/EPS	14.75	12.48	16.28	22.95	23.37	23.22	21.39	-6.00%
YoY %	18.19%	-23.34%	-29.06%	-1.80%	0.65%	8.56%	-	-
Horiz. %	68.96%	58.35%	76.11%	107.29%	109.26%	108.56%	100.00%	-
EY	6.78	8.01	6.14	4.36	4.28	4.31	4.68	6.36%
YoY %	-15.36%	30.46%	40.83%	1.87%	-0.70%	-7.91%	-	-
Horiz. %	144.87%	171.15%	131.20%	93.16%	91.45%	92.09%	100.00%	-
DY	3.40	3.23	0.00	2.11	2.03	0.00	2.28	6.88%
YoY %	5.26%	0.00%	0.00%	3.94%	0.00%	0.00%	-	-
Horiz. %	149.12%	141.67%	0.00%	92.54%	89.04%	0.00%	100.00%	-
P/NAPS	0.84	0.62	0.53	0.75	1.16	1.14	1.14	-4.96%
YoY %	35.48%	16.98%	-29.33%	-35.34%	1.75%	0.00%	-	-
Horiz. %	73.68%	54.39%	46.49%	65.79%	101.75%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	26/11/21	27/11/20	27/11/19	29/11/18	30/11/17	29/11/16	-
Price	3.79	2.76	2.59	2.69	4.03	3.69	3.72	-
P/RPS	6.15	4.57	4.47	4.98	7.80	7.26	7.84	-3.96%
YoY %	34.57%	2.24%	-10.24%	-36.15%	7.44%	-7.40%	-	-
Horiz. %	78.44%	58.29%	57.02%	63.52%	99.49%	92.60%	100.00%	-
P/EPS	15.83	13.40	19.25	21.67	22.53	21.97	21.39	-4.89%
YoY %	18.13%	-30.39%	-11.17%	-3.82%	2.55%	2.71%	-	-
Horiz. %	74.01%	62.65%	90.00%	101.31%	105.33%	102.71%	100.00%	-
EY	6.32	7.46	5.19	4.62	4.44	4.55	4.68	5.13%
YoY %	-15.28%	43.74%	12.34%	4.05%	-2.42%	-2.78%	-	-
Horiz. %	135.04%	159.40%	110.90%	98.72%	94.87%	97.22%	100.00%	-
DY	3.17	3.01	0.00	2.23	2.11	0.00	2.28	5.64%
YoY %	5.32%	0.00%	0.00%	5.69%	0.00%	0.00%	-	-
Horiz. %	139.04%	132.02%	0.00%	97.81%	92.54%	0.00%	100.00%	-
P/NAPS	0.90	0.66	0.63	0.71	1.12	1.08	1.14	-3.86%
YoY %	36.36%	4.76%	-11.27%	-36.61%	3.70%	-5.26%	-	-
Horiz. %	78.95%	57.89%	55.26%	62.28%	98.25%	94.74%	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