[ABMB] YoY TTM Result on 31-Mar-2014 [#4]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,580,550	1,543,556	1,508,923	1,348,964	1,333,031	1,244,318	1,128,716	5.76%
YoY %	2.40%	2.30%	11.86%	1.20%	7.13%	10.24%	-	-
Horiz. %	140.03%	136.75%	133.68%	119.51%	118.10%	110.24%	100.00%	-
PBT	681,404	694,781	703,150	749,351	714,020	674,643	553,113	3.53%
YoY %	-1.93%	-1.19%	-6.17%	4.95%	5.84%	21.97%	-	-
Horiz. %	123.19%	125.61%	127.13%	135.48%	129.09%	121.97%	100.00%	-
Tax	-169,281	-172,743	-172,370	-185,803	-175,897	-171,524	-143,962	2.73%
YoY %	2.00%	-0.22%	7.23%	-5.63%	-2.55%	-19.15%	-	-
Horiz. %	117.59%	119.99%	119.73%	129.06%	122.18%	119.15%	100.00%	-
NP	512,123	522,038	530,780	563,548	538,123	503,119	409,151	3.80%
YoY %	-1.90%	-1.65%	-5.81%	4.72%	6.96%	22.97%	-	-
Horiz. %	125.17%	127.59%	129.73%	137.74%	131.52%	122.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	512,123	522,038	530,780	563,548	538,044	502,635	409,202	3.80%
YoY %	-1.90%	-1.65%	-5.81%	4.74%	7.04%	22.83%	-	-
Horiz. %	125.15%	127.57%	129.71%	137.72%	131.49%	122.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.84%	24.86%	24.51%	24.80%	24.63%	25.42%	26.03%	-
YoY %	-0.08%	1.43%	-1.17%	0.69%	-3.11%	-2.34%	-	-
Horiz. %	95.43%	95.51%	94.16%	95.27%	94.62%	97.66%	100.00%	-
Total Cost	1,068,427	1,021,518	978,143	785,416	794,908	741,199	719,565	6.80%
YoY %	4.59%	4.43%	24.54%	-1.19%	7.25%	3.01%	-	-
Horiz. %	148.48%	141.96%	135.94%	109.15%	110.47%	103.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,038,806	4,781,461	4,434,100	4,087,067	3,966,399	3,681,005	3,351,032	7.02%
YoY %	5.38%	7.83%	8.49%	3.04%	7.75%	9.85%	-	-
Horiz. %	150.37%	142.69%	132.32%	121.96%	118.36%	109.85%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	244,049	221,715	234,238	274,358	252,810	203,576	107,075	14.70%
YoY %	10.07%	-5.35%	-14.62%	8.52%	24.18%	90.12%	-	-
Horiz. %	227.92%	207.07%	218.76%	256.23%	236.11%	190.12%	100.00%	-
Div Payout %	47.65%	42.47%	44.13%	48.68%	46.99%	40.50%	26.17%	-
YoY %	12.20%	-3.76%	-9.35%	3.60%	16.02%	54.76%	-	-
Horiz. %	182.08%	162.29%	168.63%	186.01%	179.56%	154.76%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	5,038,806	4,781,461	4,434,100	4,087,067	3,966,399	3,681,005	3,351,032	7.02%
YoY %	5.38%	7.83%	8.49%	3.04%	7.75%	9.85%	-	-
Horiz. %	150.37%	142.69%	132.32%	121.96%	118.36%	109.85%	100.00%	-
NOSH	1,548,000	1,548,106	1,548,106	1,548,106	1,548,106	1,514,816	1,544,254	0.04%
YoY %	-0.01%	0.00%	0.00%	0.00%	2.20%	-1.91%	-	-
Horiz. %	100.24%	100.25%	100.25%	100.25%	100.25%	98.09%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	32.40%	33.82%	35.18%	41.78%	40.37%	40.43%	36.25%	-
YoY %	-4.20%	-3.87%	-15.80%	3.49%	-0.15%	11.53%	-	-
Horiz. %	89.38%	93.30%	97.05%	115.26%	111.37%	111.53%	100.00%	-
ROE	10.16%	10.92%	11.97%	13.79%	13.57%	13.65%	12.21%	-
YoY %	-6.96%	-8.77%	-13.20%	1.62%	-0.59%	11.79%	-	-
Horiz. %	83.21%	89.43%	98.03%	112.94%	111.14%	111.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	103.51	101.04	98.69	88.79	87.38	82.14	73.09	5.96%
YoY %	2.44%	2.38%	11.15%	1.61%	6.38%	12.38%	-	-
Horiz. %	141.62%	138.24%	135.03%	121.48%	119.55%	112.38%	100.00%	-
EPS	33.54	34.17	34.71	37.09	35.27	33.18	26.50	4.00%
YoY %	-1.84%	-1.56%	-6.42%	5.16%	6.30%	25.21%	-	-
Horiz. %	126.57%	128.94%	130.98%	139.96%	133.09%	125.21%	100.00%	-
DPS	16.00	14.50	15.40	18.00	16.60	13.30	7.00	14.75%
YoY %	10.34%	-5.84%	-14.44%	8.43%	24.81%	90.00%	-	-
Horiz. %	228.57%	207.14%	220.00%	257.14%	237.14%	190.00%	100.00%	-
NAPS	3.30	3.13	2.90	2.69	2.60	2.43	2.17	7.22%
YoY %	5.43%	7.93%	7.81%	3.46%	7.00%	11.98%	-	-
Horiz. %	152.07%	144.24%	133.64%	123.96%	119.82%	111.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	102.10	99.71	97.47	87.14	86.11	80.38	72.91	5.76%
YoY %	2.40%	2.30%	11.85%	1.20%	7.13%	10.25%	-	-
Horiz. %	140.04%	136.76%	133.69%	119.52%	118.10%	110.25%	100.00%	-
EPS	33.08	33.72	34.29	36.40	34.75	32.47	26.43	3.80%
YoY %	-1.90%	-1.66%	-5.80%	4.75%	7.02%	22.85%	-	-
Horiz. %	125.16%	127.58%	129.74%	137.72%	131.48%	122.85%	100.00%	-
DPS	15.76	14.32	15.13	17.72	16.33	13.15	6.92	14.68%
YoY %	10.06%	-5.35%	-14.62%	8.51%	24.18%	90.03%	-	-
Horiz. %	227.75%	206.94%	218.64%	256.07%	235.98%	190.03%	100.00%	-
NAPS	3.2548	3.0886	2.8642	2.64	2.5621	2.3777	2.1646	7.02%
YoY %	5.38%	7.83%	8.49%	3.04%	7.76%	9.84%	-	-
Horiz. %	150.36%	142.69%	132.32%	121.96%	118.36%	109.84%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	4.08	4.15	4.79	4.41	4.40	3.89	3.17	-
P/RPS	3.94	4.11	4.85	4.97	5.04	4.74	4.34	-1.59%
YoY %	-4.14%	-15.26%	-2.41%	-1.39%	6.33%	9.22%	-	-
Horiz. %	90.78%	94.70%	111.75%	114.52%	116.13%	109.22%	100.00%	-
P/EPS	12.16	12.14	13.80	11.89	12.48	11.72	11.96	0.27%
YoY %	0.16%	-12.03%	16.06%	-4.73%	6.48%	-2.01%	-	-
Horiz. %	101.67%	101.51%	115.38%	99.41%	104.35%	97.99%	100.00%	-
EY	8.22	8.23	7.25	8.41	8.02	8.53	8.36	-0.28%
YoY %	-0.12%	13.52%	-13.79%	4.86%	-5.98%	2.03%	-	-
Horiz. %	98.33%	98.44%	86.72%	100.60%	95.93%	102.03%	100.00%	-
DY	3.92	3.49	3.22	4.08	3.77	3.42	2.21	10.01%
YoY %	12.32%	8.39%	-21.08%	8.22%	10.23%	54.75%	-	-
Horiz. %	177.38%	157.92%	145.70%	184.62%	170.59%	154.75%	100.00%	-
P/NAPS	1.24	1.33	1.65	1.64	1.69	1.60	1.46	-2.68%
YoY %	-6.77%	-19.39%	0.61%	-2.96%	5.62%	9.59%	-	-
Horiz. %	84.93%	91.10%	113.01%	112.33%	115.75%	109.59%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	26/05/16	27/05/15	22/05/14	21/05/13	23/05/12	25/05/11	-
Price	4.33	3.93	4.64	4.71	4.97	3.82	3.05	-
P/RPS	4.18	3.89	4.70	5.30	5.69	4.65	4.17	0.03%
YoY %	7.46%	-17.23%	-11.32%	-6.85%	22.37%	11.51%	-	-
Horiz. %	100.24%	93.29%	112.71%	127.10%	136.45%	111.51%	100.00%	-
P/EPS	12.91	11.50	13.37	12.70	14.09	11.51	11.51	1.92%
YoY %	12.26%	-13.99%	5.28%	-9.87%	22.42%	0.00%	-	-
Horiz. %	112.16%	99.91%	116.16%	110.34%	122.42%	100.00%	100.00%	-
EY	7.75	8.70	7.48	7.87	7.10	8.69	8.69	-1.88%
YoY %	-10.92%	16.31%	-4.96%	10.85%	-18.30%	0.00%	-	-
Horiz. %	89.18%	100.12%	86.08%	90.56%	81.70%	100.00%	100.00%	-
DY	3.70	3.69	3.32	3.82	3.34	3.48	2.30	8.23%
YoY %	0.27%	11.14%	-13.09%	14.37%	-4.02%	51.30%	-	-
Horiz. %	160.87%	160.43%	144.35%	166.09%	145.22%	151.30%	100.00%	-
P/NAPS	1.31	1.26	1.60	1.75	1.91	1.57	1.41	-1.21%
YoY %	3.97%	-21.25%	-8.57%	-8.38%	21.66%	11.35%	-	-
Horiz. %	92.91%	89.36%	113.48%	124.11%	135.46%	111.35%	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