[ABMB] YoY Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 528,100 480,574 452,982 474,446 429,283 399,186 393,876 5.01% YoY % 9.89% 6.09% -4.52% 10.52% 7.54% 1.35% - Horiz. % 134.08% 122.01% 115.01% 120.46% 108.99% 101.35% 100.00%
PBT 241,663 198,457 223,972 132,964 152,031 186,808 170,179 6.02% YoY % 21.77% -11.39% 68.45% -12.54% -18.62% 9.77% - Horiz. % 142.01% 116.62% 131.61% 78.13% 89.34% 109.77% 100.00%
Tax -56,334 -40,033 -51,231 -29,020 -36,508 -46,286 -47,380 2.93% YoY % -40.72% 21.86% -76.54% 20.51% 21.13% 2.31% - Horiz. % 118.90% 84.49% 108.13% 61.25% 77.05% 97.69% 100.00%
NP 185,329 158,424 172,741 103,944 115,523 140,522 122,799 7.10% YoY % 16.98% -8.29% 66.19% -10.02% -17.79% 14.43% - Horiz. % 150.92% 129.01% 140.67% 84.65% 94.07% 114.43% 100.00%
NP to SH 185,329 158,424 172,741 103,944 115,523 140,522 122,799 7.10% YoY % 16.98% -8.29% 66.19% -10.02% -17.79% 14.43% - Horiz. % 150.92% 129.01% 140.67% 84.65% 94.07% 114.43% 100.00%
Tax Rate 23.31 % 20.17 % 22.87 % 21.83 % 24.01 % 24.78 % 27.84 % -2.92% YoY % 15.57% -11.81% 4.76% -9.08% -3.11% -10.99% - Horiz. % 83.73% 72.45% 82.15% 78.41% 86.24% 89.01% 100.00%
Total Cost 342,771 322,150 280,241 370,502 313,760 258,664 271,077 3.99% YoY % 6.40% 14.95% -24.36% 18.08% 21.30% -4.58% - Horiz. % 126.45% 118.84% 103.38% 136.68% 115.75% 95.42% 100.00%
Net Worth 6,920,033 6,486,564 6,440,120 6,409,158 5,882,802 5,557,700 5,265,007 4.66% YoY % 6.68% 0.72% 0.48% 8.95% 5.85% 5.56% - Horiz. % 131.43% 123.20% 122.32% 121.73% 111.73% 105.56% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 167,969 185,772 128,492 - 92,886 131,589 - - YoY % -9.58% 44.58% 0.00% 0.00% -29.41% 0.00% - Horiz. % 127.65% 141.18% 97.65% 0.00% 70.59% 100.00% -
Div Payout % 90.63 % 117.26 % 74.38 % - % 80.41 % 93.64 % - % - YoY % -22.71% 57.65% 0.00% 0.00% -14.13% 0.00% - Horiz. % 96.79% 125.22% 79.43% 0.00% 85.87% 100.00% -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 6,920,033 6,486,564 6,440,120 6,409,158 5,882,802 5,557,700 5,265,007 4.66% YoY % 6.68% 0.72% 0.48% 8.95% 5.85% 5.56% - Horiz. % 131.43% 123.20% 122.32% 121.73% 111.73% 105.56% 100.00%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,534,987 0.14% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.85% - Horiz. % 100.85% 100.85% 100.85% 100.85% 100.85% 100.85% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 35.09 % 32.97 % 38.13 % 21.91 % 26.91 % 35.20 % 31.18 % 1.99% YoY % 6.43% -13.53% 74.03% -18.58% -23.55% 12.89% - Horiz. % 112.54% 105.74% 122.29% 70.27% 86.31% 112.89% 100.00%
ROE 2.68 % 2.44 % 2.68 % 1.62 % 1.96 % 2.53 % 2.33 % 2.36% YoY % 9.84% -8.96% 65.43% -17.35% -22.53% 8.58% - Horiz. % 115.02% 104.72% 115.02% 69.53% 84.12% 108.58% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.11 31.04 29.26 30.65 27.73 25.79 25.66 4.86% YoY % 9.89% 6.08% -4.54% 10.53% 7.52% 0.51% - Horiz. % 132.93% 120.97% 114.03% 119.45% 108.07% 100.51% 100.00%
EPS 11.97 10.23 11.16 6.70 7.50 9.10 8.00 6.94% YoY % 17.01% -8.33% 66.57% -10.67% -17.58% 13.75% - Horiz. % 149.62% 127.87% 139.50% 83.75% 93.75% 113.75% 100.00%
DPS 10.85 12.00 8.30 0.00 6.00 8.50 0.00 - YoY % -9.58% 44.58% 0.00% 0.00% -29.41% 0.00% - Horiz. % 127.65% 141.18% 97.65% 0.00% 70.59% 100.00% -
NAPS 4.4700 4.1900 4.1600 4.1400 3.8000 3.5900 3.4300 4.51% YoY % 6.68% 0.72% 0.48% 8.95% 5.85% 4.66% - Horiz. % 130.32% 122.16% 121.28% 120.70% 110.79% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,548,106 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 34.11 31.04 29.26 30.65 27.73 25.79 25.44 5.01% YoY % 9.89% 6.08% -4.54% 10.53% 7.52% 1.38% - Horiz. % 134.08% 122.01% 115.02% 120.48% 109.00% 101.38% 100.00%
EPS 11.97 10.23 11.16 6.70 7.50 9.10 7.93 7.10% YoY % 17.01% -8.33% 66.57% -10.67% -17.58% 14.75% - Horiz. % 150.95% 129.00% 140.73% 84.49% 94.58% 114.75% 100.00%
DPS 10.85 12.00 8.30 0.00 6.00 8.50 0.00 - YoY % -9.58% 44.58% 0.00% 0.00% -29.41% 0.00% - Horiz. % 127.65% 141.18% 97.65% 0.00% 70.59% 100.00% -
NAPS 4.4700 4.1900 4.1600 4.1400 3.8000 3.5900 3.4009 4.66% YoY % 6.68% 0.72% 0.48% 8.95% 5.85% 5.56% - Horiz. % 131.44% 123.20% 122.32% 121.73% 111.74% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.3800 3.5300 2.5700 2.1900 2.8500 4.1800 3.9000 -
P/RPS 9.91 11.37 8.78 7.15 10.28 16.21 15.20 -6.88% YoY % -12.84% 29.50% 22.80% -30.45% -36.58% 6.64% - Horiz. % 65.20% 74.80% 57.76% 47.04% 67.63% 106.64% 100.00%
P/EPS 28.23 34.49 23.03 32.62 38.19 46.05 48.75 -8.70% YoY % -18.15% 49.76% -29.40% -14.58% -17.07% -5.54% - Horiz. % 57.91% 70.75% 47.24% 66.91% 78.34% 94.46% 100.00%
EY 3.54 2.90 4.34 3.07 2.62 2.17 2.05 9.53% YoY % 22.07% -33.18% 41.37% 17.18% 20.74% 5.85% - Horiz. % 172.68% 141.46% 211.71% 149.76% 127.80% 105.85% 100.00%
DY 3.21 3.40 3.23 0.00 2.11 2.03 0.00 - YoY % -5.59% 5.26% 0.00% 0.00% 3.94% 0.00% - Horiz. % 158.13% 167.49% 159.11% 0.00% 103.94% 100.00% -
P/NAPS 0.76 0.84 0.62 0.53 0.75 1.16 1.14 -6.53% YoY % -9.52% 35.48% 16.98% -29.33% -35.34% 1.75% - Horiz. % 66.67% 73.68% 54.39% 46.49% 65.79% 101.75% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 - 27/11/20 27/11/19 29/11/18 30/11/17 -
Price 3.4300 3.7900 2.7600 2.5900 2.6900 4.0300 3.6900 -
P/RPS 10.05 12.21 9.43 8.45 9.70 15.63 14.38 -5.79% YoY % -17.69% 29.48% 11.60% -12.89% -37.94% 8.69% - Horiz. % 69.89% 84.91% 65.58% 58.76% 67.45% 108.69% 100.00%
P/EPS 28.65 37.04 24.74 38.57 36.05 44.40 46.13 -7.63% YoY % -22.65% 49.72% -35.86% 6.99% -18.81% -3.75% - Horiz. % 62.11% 80.29% 53.63% 83.61% 78.15% 96.25% 100.00%
EY 3.49 2.70 4.04 2.59 2.77 2.25 2.17 8.24% YoY % 29.26% -33.17% 55.98% -6.50% 23.11% 3.69% - Horiz. % 160.83% 124.42% 186.18% 119.35% 127.65% 103.69% 100.00%
DY 3.16 3.17 3.01 0.00 2.23 2.11 0.00 - YoY % -0.32% 5.32% 0.00% 0.00% 5.69% 0.00% - Horiz. % 149.76% 150.24% 142.65% 0.00% 105.69% 100.00% -
P/NAPS 0.77 0.90 0.66 0.63 0.71 1.12 1.08 -5.48% YoY % -14.44% 36.36% 4.76% -11.27% -36.61% 3.70% - Horiz. % 71.30% 83.33% 61.11% 58.33% 65.74% 103.70% 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 
