[ABMB] YoY TTM Result on 30-Jun-2021 [#1]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 11.62%
YoY- -11.37%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,093,962 1,911,992 1,858,774 1,878,914 1,709,622 1,627,961 1,586,482 4.72%
PBT 944,521 807,085 913,909 538,524 603,886 630,719 685,662 5.47%
Tax -227,935 -190,855 -274,950 -138,037 -151,997 -152,803 -191,071 2.98%
NP 716,586 616,230 638,959 400,487 451,889 477,916 494,591 6.36%
-
NP to SH 716,586 616,230 638,959 400,487 451,889 477,916 494,591 6.36%
-
Tax Rate 24.13% 23.65% 30.09% 25.63% 25.17% 24.23% 27.87% -
Total Cost 1,377,376 1,295,762 1,219,815 1,478,427 1,257,733 1,150,045 1,091,891 3.94%
-
Net Worth 7,167,730 6,749,742 6,331,753 6,331,753 6,238,867 5,712,511 5,387,408 4.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 345,227 340,583 286,399 89,635 92,886 258,533 105,271 21.86%
Div Payout % 48.18% 55.27% 44.82% 22.38% 20.56% 54.10% 21.28% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 7,167,730 6,749,742 6,331,753 6,331,753 6,238,867 5,712,511 5,387,408 4.86%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 34.22% 32.23% 34.38% 21.31% 26.43% 29.36% 31.18% -
ROE 10.00% 9.13% 10.09% 6.33% 7.24% 8.37% 9.18% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 135.26 123.51 120.07 121.37 110.43 105.16 102.48 4.72%
EPS 46.29 39.81 41.27 25.87 29.19 30.87 31.95 6.36%
DPS 22.30 22.00 18.50 5.79 6.00 16.70 6.80 21.86%
NAPS 4.63 4.36 4.09 4.09 4.03 3.69 3.48 4.86%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 135.26 123.51 120.07 121.37 110.43 105.16 102.48 4.72%
EPS 46.29 39.81 41.27 25.87 29.19 30.87 31.95 6.36%
DPS 22.30 22.00 18.50 5.79 6.00 16.70 6.80 21.86%
NAPS 4.63 4.36 4.09 4.09 4.03 3.69 3.48 4.86%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.79 3.33 3.18 2.41 2.18 3.76 4.04 -
P/RPS 2.80 2.70 2.65 1.99 1.97 3.58 3.94 -5.52%
P/EPS 8.19 8.37 7.70 9.32 7.47 12.18 12.65 -6.98%
EY 12.21 11.95 12.98 10.73 13.39 8.21 7.91 7.49%
DY 5.88 6.61 5.82 2.40 2.75 4.44 1.68 23.19%
P/NAPS 0.82 0.76 0.78 0.59 0.54 1.02 1.16 -5.61%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 29/08/23 30/08/22 27/08/21 27/08/20 27/08/19 30/08/18 -
Price 4.44 3.53 3.53 2.53 2.14 2.92 4.13 -
P/RPS 3.28 2.86 2.94 2.08 1.94 2.78 4.03 -3.37%
P/EPS 9.59 8.87 8.55 9.78 7.33 9.46 12.93 -4.85%
EY 10.43 11.28 11.69 10.23 13.64 10.57 7.74 5.09%
DY 5.02 6.23 5.24 2.29 2.80 5.72 1.65 20.35%
P/NAPS 0.96 0.81 0.86 0.62 0.53 0.79 1.19 -3.51%

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