[ABMB] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Annualized Quarter Result
Revenue	1,772,407	1,433,924	1,450,732	1,346,956	1,348,964	1,343,400	1,357,836	19.45%
YoY %	23.61%	-1.16%	7.70%	-0.15%	0.41%	-1.06%	-	-
Horiz. %	130.53%	105.60%	106.84%	99.20%	99.35%	98.94%	100.00%	-
PBT	703,150	771,482	820,714	693,276	749,351	722,140	720,238	-1.58%
YoY %	-8.86%	-6.00%	18.38%	-7.48%	3.77%	0.26%	-	-
Horiz. %	97.63%	107.11%	113.95%	96.26%	104.04%	100.26%	100.00%	-
Tax	-172,370	-188,134	-198,438	-170,036	-185,803	-181,426	-182,186	-3.62%
YoY %	8.38%	5.19%	-16.70%	8.49%	-2.41%	0.42%	-	-
Horiz. %	94.61%	103.26%	108.92%	93.33%	101.99%	99.58%	100.00%	-
NP	530,780	583,348	622,276	523,240	563,548	540,713	538,052	-0.90%
YoY %	-9.01%	-6.26%	18.93%	-7.15%	4.22%	0.49%	-	-
Horiz. %	98.65%	108.42%	115.65%	97.25%	104.74%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,780	583,348	622,276	523,240	563,548	540,713	538,052	-0.90%
YoY %	-9.01%	-6.26%	18.93%	-7.15%	4.22%	0.49%	-	-
Horiz. %	98.65%	108.42%	115.65%	97.25%	104.74%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	24.39%	24.18%	24.53%	24.80%	25.12%	25.30%	-
YoY %	0.49%	0.87%	-1.43%	-1.09%	-1.27%	-0.71%	-	-
Horiz. %	96.88%	96.40%	95.57%	96.96%	98.02%	99.29%	100.00%	-
Total Cost	1,241,627	850,576	828,456	823,716	785,416	802,686	819,784	31.91%
YoY %	45.97%	2.67%	0.58%	4.88%	-2.15%	-2.09%	-	-
Horiz. %	151.46%	103.76%	101.06%	100.48%	95.81%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,423,166	4,253,579	4,280,044	4,076,404	4,087,067	3,943,593	4,074,388	5.63%
YoY %	3.99%	-0.62%	5.00%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.56%	104.40%	105.05%	100.05%	100.31%	96.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	234,885	182,296	273,194	-	448,209	384,247	228,898	1.73%
YoY %	28.85%	-33.27%	0.00%	-	16.65%	67.87%	-	-
Horiz. %	102.62%	79.64%	119.35%	-	195.81%	167.87%	100.00%	-
Div Payout %	44.25%	31.25%	43.90%	-	79.53%	71.06%	42.54%	-
YoY %	41.60%	-28.82%	0.00%	-	11.92%	67.04%	-	-
Horiz. %	104.02%	73.46%	103.20%	-	186.95%	167.04%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	4,423,166	4,253,579	4,280,044	4,076,404	4,087,067	3,943,593	4,074,388	5.63%
YoY %	3.99%	-0.62%	5.00%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.56%	104.40%	105.05%	100.05%	100.31%	96.79%	100.00%	-
NOSH	1,525,229	1,519,135	1,517,746	1,548,106	1,548,106	1,548,106	1,548,106	-0.98%
YoY %	0.40%	0.09%	-1.96%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.52%	98.13%	98.04%	100.00%	100.00%	100.00%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	29.95%	40.68%	42.89%	38.85%	41.78%	40.25%	39.63%	-
YoY %	-26.38%	-5.15%	10.40%	-7.01%	3.80%	1.56%	-	-
Horiz. %	75.57%	102.65%	108.23%	98.03%	105.43%	101.56%	100.00%	-
ROE	12.00%	13.71%	14.54%	12.84%	13.79%	13.71%	13.21%	-
YoY %	-12.47%	-5.71%	13.24%	-6.89%	0.58%	3.79%	-	-
Horiz. %	90.84%	103.79%	110.07%	97.20%	104.39%	103.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	116.21	94.39	95.58	88.55	88.79	88.57	88.98	19.50%
YoY %	23.12%	-1.25%	7.94%	-0.27%	0.25%	-0.46%	-	-
Horiz. %	130.60%	106.08%	107.42%	99.52%	99.79%	99.54%	100.00%	-
EPS	34.80	38.40	41.00	34.40	37.20	35.60	35.40	-1.13%
YoY %	-9.38%	-6.34%	19.19%	-7.53%	4.49%	0.56%	-	-
Horiz. %	98.31%	108.47%	115.82%	97.18%	105.08%	100.56%	100.00%	-
DPS	15.40	12.00	18.00	0.00	29.50	25.33	15.00	1.77%
YoY %	28.33%	-33.33%	0.00%	0.00%	16.46%	68.87%	-	-
Horiz. %	102.67%	80.00%	120.00%	0.00%	196.67%	168.87%	100.00%	-
NAPS	2.90	2.80	2.82	2.68	2.69	2.60	2.67	5.66%
YoY %	3.57%	-0.71%	5.22%	-0.37%	3.46%	-2.62%	-	-
Horiz. %	108.61%	104.87%	105.62%	100.37%	100.75%	97.38%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	114.49	92.62	93.71	87.01	87.14	86.78	87.71	19.45%
YoY %	23.61%	-1.16%	7.70%	-0.15%	0.41%	-1.06%	-	-
Horiz. %	130.53%	105.60%	106.84%	99.20%	99.35%	98.94%	100.00%	-
EPS	34.29	37.68	40.20	33.80	36.40	34.93	34.76	-0.90%
YoY %	-9.00%	-6.27%	18.93%	-7.14%	4.21%	0.49%	-	-
Horiz. %	98.65%	108.40%	115.65%	97.24%	104.72%	100.49%	100.00%	-
DPS	15.17	11.78	17.65	0.00	28.95	24.82	14.79	1.70%
YoY %	28.78%	-33.26%	0.00%	0.00%	16.64%	67.82%	-	-
Horiz. %	102.57%	79.65%	119.34%	0.00%	195.74%	167.82%	100.00%	-
NAPS	2.8571	2.7476	2.7647	2.6332	2.64	2.5474	2.6319	5.63%
YoY %	3.99%	-0.62%	4.99%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.56%	104.40%	105.05%	100.05%	100.31%	96.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	4.79	4.70	4.99	4.72	4.41	4.76	5.01	-
P/RPS	4.12	4.98	5.22	5.33	4.97	5.37	5.63	-18.80%
YoY %	-17.27%	-4.60%	-2.06%	7.24%	-7.45%	-4.62%	-	-
Horiz. %	73.18%	88.45%	92.72%	94.67%	88.28%	95.38%	100.00%	-
P/EPS	13.76	12.24	12.17	13.72	11.89	13.35	14.21	-2.12%
YoY %	12.42%	0.58%	-11.30%	15.39%	-10.94%	-6.05%	-	-
Horiz. %	96.83%	86.14%	85.64%	96.55%	83.67%	93.95%	100.00%	-
EY	7.27	8.17	8.22	7.29	8.41	7.49	7.04	2.16%
YoY %	-11.02%	-0.61%	12.76%	-13.32%	12.28%	6.39%	-	-
Horiz. %	103.27%	116.05%	116.76%	103.55%	119.46%	106.39%	100.00%	-
DY	3.22	2.55	3.61	0.00	6.69	5.32	2.99	5.06%
YoY %	26.27%	-29.36%	0.00%	0.00%	25.75%	77.93%	-	-
Horiz. %	107.69%	85.28%	120.74%	0.00%	223.75%	177.93%	100.00%	-
P/NAPS	1.65	1.68	1.77	1.76	1.64	1.83	1.88	-8.33%
YoY %	-1.79%	-5.08%	0.57%	7.32%	-10.38%	-2.66%	-	-
Horiz. %	87.77%	89.36%	94.15%	93.62%	87.23%	97.34%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/05/15	16/02/15	26/11/14	11/08/14	22/05/14	13/02/14	29/11/13	-
Price	4.64	4.78	4.80	4.88	4.71	4.69	4.94	-
P/RPS	3.99	5.06	5.02	5.51	5.30	5.30	5.55	-19.76%
YoY %	-21.15%	0.80%	-8.89%	3.96%	0.00%	-4.50%	-	-
Horiz. %	71.89%	91.17%	90.45%	99.28%	95.50%	95.50%	100.00%	-
P/EPS	13.33	12.45	11.71	14.19	12.70	13.16	14.01	-3.26%
YoY %	7.07%	6.32%	-17.48%	11.73%	-3.50%	-6.07%	-	-
Horiz. %	95.15%	88.87%	83.58%	101.28%	90.65%	93.93%	100.00%	-
EY	7.50	8.03	8.54	7.05	7.87	7.60	7.14	3.33%
YoY %	-6.60%	-5.97%	21.13%	-10.42%	3.55%	6.44%	-	-
Horiz. %	105.04%	112.46%	119.61%	98.74%	110.22%	106.44%	100.00%	-
DY	3.32	2.51	3.75	0.00	6.26	5.40	3.04	6.05%
YoY %	32.27%	-33.07%	0.00%	0.00%	15.93%	77.63%	-	-
Horiz. %	109.21%	82.57%	123.36%	0.00%	205.92%	177.63%	100.00%	-
P/NAPS	1.60	1.71	1.70	1.82	1.75	1.80	1.85	-9.23%
YoY %	-6.43%	0.59%	-6.59%	4.00%	-2.78%	-2.70%	-	-
Horiz. %	86.49%	92.43%	91.89%	98.38%	94.59%	97.30%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 16:20:00

EMA 5

10 Mins

SELL

2024-06-27 16:10:00

EMA 5

5 Mins

SELL

2024-06-27 16:05:00

EMA 5

5 Mins

BUY

2024-06-27 15:50:00

EMA 5

5 Mins

SELL

2024-06-27 15:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

146,983,600

HSI-CXV

0.11

-0.035

132,448,600

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,111,300

MYEG

0.975

-0.045

92,705,800

YNHPROP

0.495

-0.11

91,583,300

AHB-WC

0.07

0.00

83,302,800

DNEX

0.435

-0.03

68,295,900

HSI-CV7

0.04

-0.015

55,123,600

SBH

0.345

+0.025

51,613,700

More active Stocks

THETA

1.71

+0.23

19,695,800

PENTA

5.10

+0.17

3,910,900

AIRPORT

9.74

+0.14

1,679,300

PTT

2.35

+0.12

2,964,200

UTDPLT

24.20

+0.12

83,300

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,275,300

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.36

-0.32

640,900

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.16

-0.22

354,200

PCHEM

6.36

-0.16

1,606,400

HLFG

17.24

-0.16

44,700

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

ICON

0.92

-0.13

7,541,800

AMWAY

6.93

-0.13

35,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More