[ABMB] YoY TTM Result on 30-Sep-2014 [#2]

Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 8.82%
YoY- 12.04%
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,526,381 1,437,415 1,611,774 1,396,867 1,353,637 1,282,394 1,175,749 4.44%
PBT 680,577 704,487 634,088 799,589 717,015 690,796 606,169 1.94%
Tax -175,704 -173,988 -157,854 -193,929 -176,373 -175,472 -155,648 2.03%
NP 504,873 530,499 476,234 605,660 540,642 515,324 450,521 1.91%
-
NP to SH 504,873 530,499 476,234 605,660 540,592 515,134 450,172 1.92%
-
Tax Rate 25.82% 24.70% 24.89% 24.25% 24.60% 25.40% 25.68% -
Total Cost 1,021,508 906,916 1,135,540 791,207 812,995 767,070 725,228 5.86%
-
Net Worth 5,265,007 4,983,141 4,560,144 4,273,319 4,074,388 3,846,278 3,552,066 6.77%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 114,518 228,826 220,275 295,914 267,402 218,454 141,676 -3.48%
Div Payout % 22.68% 43.13% 46.25% 48.86% 49.46% 42.41% 31.47% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 5,265,007 4,983,141 4,560,144 4,273,319 4,074,388 3,846,278 3,552,066 6.77%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,531,063 0.18%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 33.08% 36.91% 29.55% 43.36% 39.94% 40.18% 38.32% -
ROE 9.59% 10.65% 10.44% 14.17% 13.27% 13.39% 12.67% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 99.44 94.32 105.33 92.18 88.71 84.02 76.79 4.39%
EPS 32.89 34.81 31.12 39.97 35.43 33.75 29.40 1.88%
DPS 7.50 15.00 14.40 19.50 17.50 14.30 9.30 -3.51%
NAPS 3.43 3.27 2.98 2.82 2.67 2.52 2.32 6.72%
Adjusted Per Share Value based on latest NOSH - 1,515,361
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 98.62 92.87 104.14 90.25 87.46 82.86 75.97 4.44%
EPS 32.62 34.28 30.77 39.13 34.93 33.28 29.09 1.92%
DPS 7.40 14.78 14.23 19.12 17.28 14.11 9.15 -3.47%
NAPS 3.4017 3.2196 2.9463 2.761 2.6325 2.4851 2.295 6.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.90 3.72 3.35 4.99 5.01 4.09 3.30 -
P/RPS 3.92 3.94 3.18 5.41 5.65 4.87 4.30 -1.52%
P/EPS 11.86 10.69 10.76 12.48 14.14 12.12 11.22 0.92%
EY 8.43 9.36 9.29 8.01 7.07 8.25 8.91 -0.91%
DY 1.92 4.03 4.30 3.91 3.49 3.50 2.82 -6.20%
P/NAPS 1.14 1.14 1.12 1.77 1.88 1.62 1.42 -3.59%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 27/11/15 26/11/14 29/11/13 20/11/12 16/11/11 -
Price 3.69 3.72 3.55 4.80 4.94 4.07 3.50 -
P/RPS 3.71 3.94 3.37 5.21 5.57 4.84 4.56 -3.37%
P/EPS 11.22 10.69 11.41 12.01 13.94 12.06 11.90 -0.97%
EY 8.91 9.36 8.77 8.33 7.17 8.29 8.40 0.98%
DY 2.03 4.03 4.06 4.06 3.54 3.51 2.66 -4.40%
P/NAPS 1.08 1.14 1.19 1.70 1.85 1.62 1.51 -5.42%

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