[ABMB] YoY TTM Result on 30-Sep-2016 [#2]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -0.39%
YoY- 11.39%
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,658,058 1,591,792 1,526,381 1,437,415 1,611,774 1,396,867 1,353,637 3.43%
PBT 595,942 702,291 680,577 704,487 634,088 799,589 717,015 -3.03%
Tax -143,025 -189,977 -175,704 -173,988 -157,854 -193,929 -176,373 -3.43%
NP 452,917 512,314 504,873 530,499 476,234 605,660 540,642 -2.90%
-
NP to SH 452,917 512,314 504,873 530,499 476,234 605,660 540,592 -2.90%
-
Tax Rate 24.00% 27.05% 25.82% 24.70% 24.89% 24.25% 24.60% -
Total Cost 1,205,141 1,079,478 1,021,508 906,916 1,135,540 791,207 812,995 6.77%
-
Net Worth 5,882,802 5,557,700 5,265,007 4,983,141 4,560,144 4,273,319 4,074,388 6.31%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 219,831 236,860 114,518 228,826 220,275 295,914 267,402 -3.21%
Div Payout % 48.54% 46.23% 22.68% 43.13% 46.25% 48.86% 49.46% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,882,802 5,557,700 5,265,007 4,983,141 4,560,144 4,273,319 4,074,388 6.31%
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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 27.32% 32.18% 33.08% 36.91% 29.55% 43.36% 39.94% -
ROE 7.70% 9.22% 9.59% 10.65% 10.44% 14.17% 13.27% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 107.10 102.82 99.44 94.32 105.33 92.18 88.71 3.18%
EPS 29.26 33.09 32.89 34.81 31.12 39.97 35.43 -3.13%
DPS 14.20 15.30 7.50 15.00 14.40 19.50 17.50 -3.42%
NAPS 3.80 3.59 3.43 3.27 2.98 2.82 2.67 6.05%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 107.13 102.85 98.62 92.87 104.14 90.25 87.46 3.43%
EPS 29.26 33.10 32.62 34.28 30.77 39.13 34.93 -2.90%
DPS 14.20 15.30 7.40 14.78 14.23 19.12 17.28 -3.21%
NAPS 3.8009 3.5908 3.4017 3.2196 2.9463 2.761 2.6325 6.31%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.85 4.18 3.90 3.72 3.35 4.99 5.01 -
P/RPS 2.66 4.07 3.92 3.94 3.18 5.41 5.65 -11.79%
P/EPS 9.74 12.63 11.86 10.69 10.76 12.48 14.14 -6.02%
EY 10.27 7.92 8.43 9.36 9.29 8.01 7.07 6.41%
DY 4.98 3.66 1.92 4.03 4.30 3.91 3.49 6.10%
P/NAPS 0.75 1.16 1.14 1.14 1.12 1.77 1.88 -14.19%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 30/11/17 29/11/16 27/11/15 26/11/14 29/11/13 -
Price 2.69 4.07 3.69 3.72 3.55 4.80 4.94 -
P/RPS 2.51 3.96 3.71 3.94 3.37 5.21 5.57 -12.43%
P/EPS 9.19 12.30 11.22 10.69 11.41 12.01 13.94 -6.70%
EY 10.88 8.13 8.91 9.36 8.77 8.33 7.17 7.19%
DY 5.28 3.76 2.03 4.03 4.06 4.06 3.54 6.88%
P/NAPS 0.71 1.13 1.08 1.14 1.19 1.70 1.85 -14.74%

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