[ABMB] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 496,546 480,574 474,073 451,537 480,182 452,982 482,955 1.86% QoQ % 3.32% 1.37% 4.99% -5.97% 6.00% -6.21% - Horiz. % 102.81% 99.51% 98.16% 93.49% 99.43% 93.79% 100.00%
PBT 238,244 198,457 280,872 158,742 250,323 223,972 194,324 14.51% QoQ % 20.05% -29.34% 76.94% -36.59% 11.77% 15.26% - Horiz. % 122.60% 102.13% 144.54% 81.69% 128.82% 115.26% 100.00%
Tax -61,144 -40,033 -68,716 -55,701 -99,302 -51,231 -48,310 16.96% QoQ % -52.73% 41.74% -23.37% 43.91% -93.83% -6.05% - Horiz. % 126.57% 82.87% 142.24% 115.30% 205.55% 106.05% 100.00%
NP 177,100 158,424 212,156 103,041 151,021 172,741 146,014 13.69% QoQ % 11.79% -25.33% 105.89% -31.77% -12.57% 18.30% - Horiz. % 121.29% 108.50% 145.30% 70.57% 103.43% 118.30% 100.00%
NP to SH 177,100 158,424 212,156 103,041 151,021 172,741 146,014 13.69% QoQ % 11.79% -25.33% 105.89% -31.77% -12.57% 18.30% - Horiz. % 121.29% 108.50% 145.30% 70.57% 103.43% 118.30% 100.00%
Tax Rate 25.66 % 20.17 % 24.47 % 35.09 % 39.67 % 22.87 % 24.86 % 2.13% QoQ % 27.22% -17.57% -30.27% -11.55% 73.46% -8.00% - Horiz. % 103.22% 81.13% 98.43% 141.15% 159.57% 92.00% 100.00%
Total Cost 319,446 322,150 261,917 348,496 329,161 280,241 336,941 -3.48% QoQ % -0.84% 23.00% -24.84% 5.87% 17.46% -16.83% - Horiz. % 94.81% 95.61% 77.73% 103.43% 97.69% 83.17% 100.00%
Net Worth 6,548,488 6,486,564 6,331,753 6,409,158 6,409,158 6,440,120 6,331,753 2.26% QoQ % 0.95% 2.44% -1.21% 0.00% -0.48% 1.71% - Horiz. % 103.42% 102.44% 100.00% 101.22% 101.22% 101.71% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 185,772 - 157,906 - 128,492 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 144.58% 0.00% 122.89% 0.00% 100.00% -
Div Payout % - % 117.26 % - % 153.25 % - % 74.38 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 157.65% 0.00% 206.04% 0.00% 100.00% -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 6,548,488 6,486,564 6,331,753 6,409,158 6,409,158 6,440,120 6,331,753 2.26% QoQ % 0.95% 2.44% -1.21% 0.00% -0.48% 1.71% - Horiz. % 103.42% 102.44% 100.00% 101.22% 101.22% 101.71% 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 35.67 % 32.97 % 44.75 % 22.82 % 31.45 % 38.13 % 30.23 % 11.63% QoQ % 8.19% -26.32% 96.10% -27.44% -17.52% 26.13% - Horiz. % 118.00% 109.06% 148.03% 75.49% 104.04% 126.13% 100.00%
ROE 2.70 % 2.44 % 3.35 % 1.61 % 2.36 % 2.68 % 2.31 % 10.93% QoQ % 10.66% -27.16% 108.07% -31.78% -11.94% 16.02% - Horiz. % 116.88% 105.63% 145.02% 69.70% 102.16% 116.02% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.07 31.04 30.62 29.17 31.02 29.26 31.20 1.85% QoQ % 3.32% 1.37% 4.97% -5.96% 6.02% -6.22% - Horiz. % 102.79% 99.49% 98.14% 93.49% 99.42% 93.78% 100.00%
EPS 11.44 10.23 13.70 6.66 9.76 11.16 9.43 13.71% QoQ % 11.83% -25.33% 105.71% -31.76% -12.54% 18.35% - Horiz. % 121.31% 108.48% 145.28% 70.63% 103.50% 118.35% 100.00%
DPS 0.00 12.00 0.00 10.20 0.00 8.30 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 144.58% 0.00% 122.89% 0.00% 100.00% -
NAPS 4.2300 4.1900 4.0900 4.1400 4.1400 4.1600 4.0900 2.26% QoQ % 0.95% 2.44% -1.21% 0.00% -0.48% 1.71% - Horiz. % 103.42% 102.44% 100.00% 101.22% 101.22% 101.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,548,106 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 32.07 31.04 30.62 29.17 31.02 29.26 31.20 1.85% QoQ % 3.32% 1.37% 4.97% -5.96% 6.02% -6.22% - Horiz. % 102.79% 99.49% 98.14% 93.49% 99.42% 93.78% 100.00%
EPS 11.44 10.23 13.70 6.66 9.76 11.16 9.43 13.71% QoQ % 11.83% -25.33% 105.71% -31.76% -12.54% 18.35% - Horiz. % 121.31% 108.48% 145.28% 70.63% 103.50% 118.35% 100.00%
DPS 0.00 12.00 0.00 10.20 0.00 8.30 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 144.58% 0.00% 122.89% 0.00% 100.00% -
NAPS 4.2300 4.1900 4.0900 4.1400 4.1400 4.1600 4.0900 2.26% QoQ % 0.95% 2.44% -1.21% 0.00% -0.48% 1.71% - Horiz. % 103.42% 102.44% 100.00% 101.22% 101.22% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.6700 3.5300 3.1800 3.7600 2.8600 2.5700 2.4100 -
P/RPS 11.44 11.37 10.38 12.89 9.22 8.78 7.73 29.77% QoQ % 0.62% 9.54% -19.47% 39.80% 5.01% 13.58% - Horiz. % 147.99% 147.09% 134.28% 166.75% 119.28% 113.58% 100.00%
P/EPS 32.08 34.49 23.20 56.49 29.32 23.03 25.55 16.34% QoQ % -6.99% 48.66% -58.93% 92.67% 27.31% -9.86% - Horiz. % 125.56% 134.99% 90.80% 221.10% 114.76% 90.14% 100.00%
EY 3.12 2.90 4.31 1.77 3.41 4.34 3.91 -13.93% QoQ % 7.59% -32.71% 143.50% -48.09% -21.43% 11.00% - Horiz. % 79.80% 74.17% 110.23% 45.27% 87.21% 111.00% 100.00%
DY 0.00 3.40 0.00 2.71 0.00 3.23 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.26% 0.00% 83.90% 0.00% 100.00% -
P/NAPS 0.87 0.84 0.78 0.91 0.69 0.62 0.59 29.46% QoQ % 3.57% 7.69% -14.29% 31.88% 11.29% 5.08% - Horiz. % 147.46% 142.37% 132.20% 154.24% 116.95% 105.08% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 30/08/22 31/05/22 28/02/22 - 27/08/21 -
Price 3.4800 3.7900 3.5600 3.5400 3.4100 2.7600 2.5300 -
P/RPS 10.85 12.21 11.63 12.14 10.99 9.43 8.11 21.35% QoQ % -11.14% 4.99% -4.20% 10.46% 16.54% 16.28% - Horiz. % 133.79% 150.55% 143.40% 149.69% 135.51% 116.28% 100.00%
P/EPS 30.42 37.04 25.98 53.19 34.96 24.74 26.82 8.73% QoQ % -17.87% 42.57% -51.16% 52.15% 41.31% -7.76% - Horiz. % 113.42% 138.11% 96.87% 198.32% 130.35% 92.24% 100.00%
EY 3.29 2.70 3.85 1.88 2.86 4.04 3.73 -8.01% QoQ % 21.85% -29.87% 104.79% -34.27% -29.21% 8.31% - Horiz. % 88.20% 72.39% 103.22% 50.40% 76.68% 108.31% 100.00%
DY 0.00 3.17 0.00 2.88 0.00 3.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.32% 0.00% 95.68% 0.00% 100.00% -
P/NAPS 0.82 0.90 0.87 0.86 0.82 0.66 0.62 20.43% QoQ % -8.89% 3.45% 1.16% 4.88% 24.24% 6.45% - Horiz. % 132.26% 145.16% 140.32% 138.71% 132.26% 106.45% 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-4th Quarter (31.05.2022).pdf 
