[ABMB] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 468,609 451,537 445,814 434,409 403,442 403,530 367,250 4.14% YoY % 3.78% 1.28% 2.63% 7.68% -0.02% 9.88% - Horiz. % 127.60% 122.95% 121.39% 118.29% 109.85% 109.88% 100.00%
PBT 169,038 158,742 77,225 130,401 150,919 153,749 158,516 1.08% YoY % 6.49% 105.56% -40.78% -13.60% -1.84% -3.01% - Horiz. % 106.64% 100.14% 48.72% 82.26% 95.21% 96.99% 100.00%
Tax -38,872 -55,701 -27,153 -32,344 -39,143 -40,878 -41,128 -0.94% YoY % 30.21% -105.14% 16.05% 17.37% 4.24% 0.61% - Horiz. % 94.51% 135.43% 66.02% 78.64% 95.17% 99.39% 100.00%
NP 130,166 103,041 50,072 98,057 111,776 112,871 117,388 1.74% YoY % 26.32% 105.79% -48.94% -12.27% -0.97% -3.85% - Horiz. % 110.89% 87.78% 42.66% 83.53% 95.22% 96.15% 100.00%
NP to SH 130,166 103,041 50,072 98,057 111,776 112,871 117,388 1.74% YoY % 26.32% 105.79% -48.94% -12.27% -0.97% -3.85% - Horiz. % 110.89% 87.78% 42.66% 83.53% 95.22% 96.15% 100.00%
Tax Rate 23.00 % 35.09 % 35.16 % 24.80 % 25.94 % 26.59 % 25.95 % -1.99% YoY % -34.45% -0.20% 41.77% -4.39% -2.44% 2.47% - Horiz. % 88.63% 135.22% 135.49% 95.57% 99.96% 102.47% 100.00%
Total Cost 338,443 348,496 395,742 336,352 291,666 290,659 249,862 5.19% YoY % -2.88% -11.94% 17.66% 15.32% 0.35% 16.33% - Horiz. % 135.45% 139.48% 158.38% 134.62% 116.73% 116.33% 100.00%
Net Worth 6,749,742 6,409,158 6,254,348 5,991,170 5,727,992 5,464,814 5,038,806 4.99% YoY % 5.31% 2.48% 4.39% 4.59% 4.82% 8.45% - Horiz. % 133.96% 127.20% 124.12% 118.90% 113.68% 108.45% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 154,810 157,906 89,635 - 126,944 105,271 114,518 5.15% YoY % -1.96% 76.17% 0.00% 0.00% 20.59% -8.07% - Horiz. % 135.18% 137.89% 78.27% 0.00% 110.85% 91.93% 100.00%
Div Payout % 118.93 % 153.25 % 179.01 % - % 113.57 % 93.27 % 97.56 % 3.35% YoY % -22.39% -14.39% 0.00% 0.00% 21.76% -4.40% - Horiz. % 121.90% 157.08% 183.49% 0.00% 116.41% 95.60% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 6,749,742 6,409,158 6,254,348 5,991,170 5,727,992 5,464,814 5,038,806 4.99% YoY % 5.31% 2.48% 4.39% 4.59% 4.82% 8.45% - Horiz. % 133.96% 127.20% 124.12% 118.90% 113.68% 108.45% 100.00%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,526,911 0.23% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.39% - Horiz. % 101.39% 101.39% 101.39% 101.39% 101.39% 101.39% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 27.78 % 22.82 % 11.23 % 22.57 % 27.71 % 27.97 % 31.96 % -2.31% YoY % 21.74% 103.21% -50.24% -18.55% -0.93% -12.48% - Horiz. % 86.92% 71.40% 35.14% 70.62% 86.70% 87.52% 100.00%
ROE 1.93 % 1.61 % 0.80 % 1.64 % 1.95 % 2.07 % 2.33 % -3.09% YoY % 19.88% 101.25% -51.22% -15.90% -5.80% -11.16% - Horiz. % 82.83% 69.10% 34.33% 70.39% 83.69% 88.84% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 30.27 29.17 28.80 28.06 26.06 26.07 24.05 3.91% YoY % 3.77% 1.28% 2.64% 7.67% -0.04% 8.40% - Horiz. % 125.86% 121.29% 119.75% 116.67% 108.36% 108.40% 100.00%
EPS 8.41 6.66 3.23 6.30 7.20 7.30 7.70 1.48% YoY % 26.28% 106.19% -48.73% -12.50% -1.37% -5.19% - Horiz. % 109.22% 86.49% 41.95% 81.82% 93.51% 94.81% 100.00%
DPS 10.00 10.20 5.79 0.00 8.20 6.80 7.50 4.91% YoY % -1.96% 76.17% 0.00% 0.00% 20.59% -9.33% - Horiz. % 133.33% 136.00% 77.20% 0.00% 109.33% 90.67% 100.00%
NAPS 4.3600 4.1400 4.0400 3.8700 3.7000 3.5300 3.3000 4.75% YoY % 5.31% 2.48% 4.39% 4.59% 4.82% 6.97% - Horiz. % 132.12% 125.45% 122.42% 117.27% 112.12% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,548,106 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 30.27 29.17 28.80 28.06 26.06 26.07 23.72 4.15% YoY % 3.77% 1.28% 2.64% 7.67% -0.04% 9.91% - Horiz. % 127.61% 122.98% 121.42% 118.30% 109.87% 109.91% 100.00%
EPS 8.41 6.66 3.23 6.30 7.20 7.30 7.58 1.75% YoY % 26.28% 106.19% -48.73% -12.50% -1.37% -3.69% - Horiz. % 110.95% 87.86% 42.61% 83.11% 94.99% 96.31% 100.00%
DPS 10.00 10.20 5.79 0.00 8.20 6.80 7.40 5.14% YoY % -1.96% 76.17% 0.00% 0.00% 20.59% -8.11% - Horiz. % 135.14% 137.84% 78.24% 0.00% 110.81% 91.89% 100.00%
NAPS 4.3600 4.1400 4.0400 3.8700 3.7000 3.5300 3.2548 4.99% YoY % 5.31% 2.48% 4.39% 4.59% 4.82% 8.46% - Horiz. % 133.96% 127.20% 124.12% 118.90% 113.68% 108.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.4000 3.7600 2.6500 1.9000 4.0900 4.3700 4.0800 -
P/RPS 11.23 12.89 9.20 6.77 15.69 16.77 16.96 -6.64% YoY % -12.88% 40.11% 35.89% -56.85% -6.44% -1.12% - Horiz. % 66.21% 76.00% 54.25% 39.92% 92.51% 98.88% 100.00%
P/EPS 40.44 56.49 81.93 30.00 56.65 59.94 53.07 -4.43% YoY % -28.41% -31.05% 173.10% -47.04% -5.49% 12.95% - Horiz. % 76.20% 106.44% 154.38% 56.53% 106.75% 112.95% 100.00%
EY 2.47 1.77 1.22 3.33 1.77 1.67 1.88 4.65% YoY % 39.55% 45.08% -63.36% 88.14% 5.99% -11.17% - Horiz. % 131.38% 94.15% 64.89% 177.13% 94.15% 88.83% 100.00%
DY 2.94 2.71 2.18 0.00 2.00 1.56 1.84 8.12% YoY % 8.49% 24.31% 0.00% 0.00% 28.21% -15.22% - Horiz. % 159.78% 147.28% 118.48% 0.00% 108.70% 84.78% 100.00%
P/NAPS 0.78 0.91 0.66 0.49 1.11 1.24 1.24 -7.43% YoY % -14.29% 37.88% 34.69% -55.86% -10.48% 0.00% - Horiz. % 62.90% 73.39% 53.23% 39.52% 89.52% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 31/05/22 - 25/06/20 29/05/19 31/05/18 31/05/17 -
Price 3.3500 3.5400 2.5900 2.2400 3.8000 4.2400 4.3300 -
P/RPS 11.07 12.14 8.99 7.98 14.58 16.27 18.00 -7.78% YoY % -8.81% 35.04% 12.66% -45.27% -10.39% -9.61% - Horiz. % 61.50% 67.44% 49.94% 44.33% 81.00% 90.39% 100.00%
P/EPS 39.84 53.19 80.08 35.36 52.63 58.15 56.32 -5.60% YoY % -25.10% -33.58% 126.47% -32.81% -9.49% 3.25% - Horiz. % 70.74% 94.44% 142.19% 62.78% 93.45% 103.25% 100.00%
EY 2.51 1.88 1.25 2.83 1.90 1.72 1.78 5.89% YoY % 33.51% 50.40% -55.83% 48.95% 10.47% -3.37% - Horiz. % 141.01% 105.62% 70.22% 158.99% 106.74% 96.63% 100.00%
DY 2.99 2.88 2.24 0.00 2.16 1.60 1.73 9.54% YoY % 3.82% 28.57% 0.00% 0.00% 35.00% -7.51% - Horiz. % 172.83% 166.47% 129.48% 0.00% 124.86% 92.49% 100.00%
P/NAPS 0.77 0.86 0.64 0.58 1.03 1.20 1.31 -8.47% YoY % -10.47% 34.38% 10.34% -43.69% -14.17% -8.40% - Horiz. % 58.78% 65.65% 48.85% 44.27% 78.63% 91.60% 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 
