[ABMB] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 466,263 468,609 496,546 480,574 474,073 451,537 480,182 -1.95% QoQ % -0.50% -5.63% 3.32% 1.37% 4.99% -5.97% - Horiz. % 97.10% 97.59% 103.41% 100.08% 98.73% 94.03% 100.00%
PBT 201,346 169,038 238,244 198,457 280,872 158,742 250,323 -13.55% QoQ % 19.11% -29.05% 20.05% -29.34% 76.94% -36.59% - Horiz. % 80.43% 67.53% 95.17% 79.28% 112.20% 63.41% 100.00%
Tax -50,806 -38,872 -61,144 -40,033 -68,716 -55,701 -99,302 -36.11% QoQ % -30.70% 36.43% -52.73% 41.74% -23.37% 43.91% - Horiz. % 51.16% 39.15% 61.57% 40.31% 69.20% 56.09% 100.00%
NP 150,540 130,166 177,100 158,424 212,156 103,041 151,021 -0.21% QoQ % 15.65% -26.50% 11.79% -25.33% 105.89% -31.77% - Horiz. % 99.68% 86.19% 117.27% 104.90% 140.48% 68.23% 100.00%
NP to SH 150,540 130,166 177,100 158,424 212,156 103,041 151,021 -0.21% QoQ % 15.65% -26.50% 11.79% -25.33% 105.89% -31.77% - Horiz. % 99.68% 86.19% 117.27% 104.90% 140.48% 68.23% 100.00%
Tax Rate 25.23 % 23.00 % 25.66 % 20.17 % 24.47 % 35.09 % 39.67 % -26.11% QoQ % 9.70% -10.37% 27.22% -17.57% -30.27% -11.55% - Horiz. % 63.60% 57.98% 64.68% 50.84% 61.68% 88.45% 100.00%
Total Cost 315,723 338,443 319,446 322,150 261,917 348,496 329,161 -2.75% QoQ % -6.71% 5.95% -0.84% 23.00% -24.84% 5.87% - Horiz. % 95.92% 102.82% 97.05% 97.87% 79.57% 105.87% 100.00%
Net Worth 6,749,742 6,749,742 6,548,488 6,486,564 6,331,753 6,409,158 6,409,158 3.52% QoQ % 0.00% 3.07% 0.95% 2.44% -1.21% 0.00% - Horiz. % 105.31% 105.31% 102.17% 101.21% 98.79% 100.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 154,810 - 185,772 - 157,906 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 98.04% 0.00% 117.65% 0.00% 100.00% -
Div Payout % - % 118.93 % - % 117.26 % - % 153.25 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 77.61% 0.00% 76.52% 0.00% 100.00% -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 6,749,742 6,749,742 6,548,488 6,486,564 6,331,753 6,409,158 6,409,158 3.52% QoQ % 0.00% 3.07% 0.95% 2.44% -1.21% 0.00% - Horiz. % 105.31% 105.31% 102.17% 101.21% 98.79% 100.00% 100.00%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 - QoQ % 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%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 32.29 % 27.78 % 35.67 % 32.97 % 44.75 % 22.82 % 31.45 % 1.78% QoQ % 16.23% -22.12% 8.19% -26.32% 96.10% -27.44% - Horiz. % 102.67% 88.33% 113.42% 104.83% 142.29% 72.56% 100.00%
ROE 2.23 % 1.93 % 2.70 % 2.44 % 3.35 % 1.61 % 2.36 % -3.72% QoQ % 15.54% -28.52% 10.66% -27.16% 108.07% -31.78% - Horiz. % 94.49% 81.78% 114.41% 103.39% 141.95% 68.22% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.12 30.27 32.07 31.04 30.62 29.17 31.02 -1.95% QoQ % -0.50% -5.61% 3.32% 1.37% 4.97% -5.96% - Horiz. % 97.10% 97.58% 103.38% 100.06% 98.71% 94.04% 100.00%
EPS 9.72 8.41 11.44 10.23 13.70 6.66 9.76 -0.27% QoQ % 15.58% -26.49% 11.83% -25.33% 105.71% -31.76% - Horiz. % 99.59% 86.17% 117.21% 104.82% 140.37% 68.24% 100.00%
DPS 0.00 10.00 0.00 12.00 0.00 10.20 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 98.04% 0.00% 117.65% 0.00% 100.00% -
NAPS 4.3600 4.3600 4.2300 4.1900 4.0900 4.1400 4.1400 3.52% QoQ % 0.00% 3.07% 0.95% 2.44% -1.21% 0.00% - Horiz. % 105.31% 105.31% 102.17% 101.21% 98.79% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,548,106 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.12 30.27 32.07 31.04 30.62 29.17 31.02 -1.95% QoQ % -0.50% -5.61% 3.32% 1.37% 4.97% -5.96% - Horiz. % 97.10% 97.58% 103.38% 100.06% 98.71% 94.04% 100.00%
EPS 9.72 8.41 11.44 10.23 13.70 6.66 9.76 -0.27% QoQ % 15.58% -26.49% 11.83% -25.33% 105.71% -31.76% - Horiz. % 99.59% 86.17% 117.21% 104.82% 140.37% 68.24% 100.00%
DPS 0.00 10.00 0.00 12.00 0.00 10.20 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 98.04% 0.00% 117.65% 0.00% 100.00% -
NAPS 4.3600 4.3600 4.2300 4.1900 4.0900 4.1400 4.1400 3.52% QoQ % 0.00% 3.07% 0.95% 2.44% -1.21% 0.00% - Horiz. % 105.31% 105.31% 102.17% 101.21% 98.79% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.3300 3.4000 3.6700 3.5300 3.1800 3.7600 2.8600 -
P/RPS 11.06 11.23 11.44 11.37 10.38 12.89 9.22 12.93% QoQ % -1.51% -1.84% 0.62% 9.54% -19.47% 39.80% - Horiz. % 119.96% 121.80% 124.08% 123.32% 112.58% 139.80% 100.00%
P/EPS 34.24 40.44 32.08 34.49 23.20 56.49 29.32 10.93% QoQ % -15.33% 26.06% -6.99% 48.66% -58.93% 92.67% - Horiz. % 116.78% 137.93% 109.41% 117.63% 79.13% 192.67% 100.00%
EY 2.92 2.47 3.12 2.90 4.31 1.77 3.41 -9.85% QoQ % 18.22% -20.83% 7.59% -32.71% 143.50% -48.09% - Horiz. % 85.63% 72.43% 91.50% 85.04% 126.39% 51.91% 100.00%
DY 0.00 2.94 0.00 3.40 0.00 2.71 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.49% 0.00% 125.46% 0.00% 100.00% -
P/NAPS 0.76 0.78 0.87 0.84 0.78 0.91 0.69 6.67% QoQ % -2.56% -10.34% 3.57% 7.69% -14.29% 31.88% - Horiz. % 110.14% 113.04% 126.09% 121.74% 113.04% 131.88% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 30/08/22 31/05/22 28/02/22 -
Price 3.4900 3.3500 3.4800 3.7900 3.5600 3.5400 3.4100 -
P/RPS 11.59 11.07 10.85 12.21 11.63 12.14 10.99 3.62% QoQ % 4.70% 2.03% -11.14% 4.99% -4.20% 10.46% - Horiz. % 105.46% 100.73% 98.73% 111.10% 105.82% 110.46% 100.00%
P/EPS 35.89 39.84 30.42 37.04 25.98 53.19 34.96 1.77% QoQ % -9.91% 30.97% -17.87% 42.57% -51.16% 52.15% - Horiz. % 102.66% 113.96% 87.01% 105.95% 74.31% 152.15% 100.00%
EY 2.79 2.51 3.29 2.70 3.85 1.88 2.86 -1.64% QoQ % 11.16% -23.71% 21.85% -29.87% 104.79% -34.27% - Horiz. % 97.55% 87.76% 115.03% 94.41% 134.62% 65.73% 100.00%
DY 0.00 2.99 0.00 3.17 0.00 2.88 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 103.82% 0.00% 110.07% 0.00% 100.00% -
P/NAPS 0.80 0.77 0.82 0.90 0.87 0.86 0.82 -1.64% QoQ % 3.90% -6.10% -8.89% 3.45% 1.16% 4.88% - Horiz. % 97.56% 93.90% 100.00% 109.76% 106.10% 104.88% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Financial Results-2nd Quarter (30.09.2022).pdf 
