[ABMB] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	1,424,138	1,428,574	1,420,508	1,855,060	1,772,407	1,433,924	1,450,732	-1.22%
YoY %	-0.31%	0.57%	-23.43%	4.66%	23.61%	-1.16%	-	-
Horiz. %	98.17%	98.47%	97.92%	127.87%	122.17%	98.84%	100.00%	-
PBT	694,781	697,153	682,590	642,648	703,150	771,482	820,714	-10.50%
YoY %	-0.34%	2.13%	6.22%	-8.60%	-8.86%	-6.00%	-	-
Horiz. %	84.66%	84.94%	83.17%	78.30%	85.68%	94.00%	100.00%	-
Tax	-172,743	-174,233	-169,406	-154,928	-172,370	-188,134	-198,438	-8.82%
YoY %	0.86%	-2.85%	-9.34%	10.12%	8.38%	5.19%	-	-
Horiz. %	87.05%	87.80%	85.37%	78.07%	86.86%	94.81%	100.00%	-
NP	522,038	522,920	513,184	487,720	530,780	583,348	622,276	-11.04%
YoY %	-0.17%	1.90%	5.22%	-8.11%	-9.01%	-6.26%	-	-
Horiz. %	83.89%	84.03%	82.47%	78.38%	85.30%	93.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	522,038	522,920	513,184	487,720	530,780	583,348	622,276	-11.04%
YoY %	-0.17%	1.90%	5.22%	-8.11%	-9.01%	-6.26%	-	-
Horiz. %	83.89%	84.03%	82.47%	78.38%	85.30%	93.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	24.99%	24.82%	24.11%	24.51%	24.39%	24.18%	-
YoY %	-0.52%	0.68%	2.94%	-1.63%	0.49%	0.87%	-	-
Horiz. %	102.81%	103.35%	102.65%	99.71%	101.36%	100.87%	100.00%	-
Total Cost	902,100	905,654	907,324	1,367,340	1,241,627	850,576	828,456	5.83%
YoY %	-0.39%	-0.18%	-33.64%	10.12%	45.97%	2.67%	-	-
Horiz. %	108.89%	109.32%	109.52%	165.05%	149.87%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,777,716	4,601,190	4,560,144	4,450,445	4,423,166	4,253,579	4,280,044	7.60%
YoY %	3.84%	0.90%	2.46%	0.62%	3.99%	-0.62%	-	-
Horiz. %	111.63%	107.50%	106.54%	103.98%	103.34%	99.38%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	221,331	162,514	244,839	-	234,885	182,296	273,194	-13.08%
YoY %	36.19%	-33.62%	0.00%	-	28.85%	-33.27%	-	-
Horiz. %	81.02%	59.49%	89.62%	-	85.98%	66.73%	100.00%	-
Div Payout %	42.40%	31.08%	47.71%	-	44.25%	31.25%	43.90%	-
YoY %	36.42%	-34.86%	0.00%	-	41.60%	-28.82%	-	-
Horiz. %	96.58%	70.80%	108.68%	-	100.80%	71.18%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	4,777,716	4,601,190	4,560,144	4,450,445	4,423,166	4,253,579	4,280,044	7.60%
YoY %	3.84%	0.90%	2.46%	0.62%	3.99%	-0.62%	-	-
Horiz. %	111.63%	107.50%	106.54%	103.98%	103.34%	99.38%	100.00%	-
NOSH	1,526,426	1,548,106	1,548,106	1,524,125	1,525,229	1,519,135	1,517,746	0.38%
YoY %	-1.40%	0.00%	1.57%	-0.07%	0.40%	0.09%	-	-
Horiz. %	100.57%	102.00%	102.00%	100.42%	100.49%	100.09%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	36.66%	36.60%	36.13%	26.29%	29.95%	40.68%	42.89%	-
YoY %	0.16%	1.30%	37.43%	-12.22%	-26.38%	-5.15%	-	-
Horiz. %	85.47%	85.33%	84.24%	61.30%	69.83%	94.85%	100.00%	-
ROE	10.93%	11.36%	11.25%	10.96%	12.00%	13.71%	14.54%	-
YoY %	-3.79%	0.98%	2.65%	-8.67%	-12.47%	-5.71%	-	-
Horiz. %	75.17%	78.13%	77.37%	75.38%	82.53%	94.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	93.30	93.76	92.83	121.71	116.21	94.39	95.58	-1.59%
YoY %	-0.49%	1.00%	-23.73%	4.73%	23.12%	-1.25%	-	-
Horiz. %	97.61%	98.10%	97.12%	127.34%	121.58%	98.75%	100.00%	-
EPS	34.20	34.27	33.60	32.00	34.80	38.40	41.00	-11.37%
YoY %	-0.20%	1.99%	5.00%	-8.05%	-9.38%	-6.34%	-	-
Horiz. %	83.41%	83.59%	81.95%	78.05%	84.88%	93.66%	100.00%	-
DPS	14.50	10.67	16.00	0.00	15.40	12.00	18.00	-13.41%
YoY %	35.90%	-33.31%	0.00%	0.00%	28.33%	-33.33%	-	-
Horiz. %	80.56%	59.28%	88.89%	0.00%	85.56%	66.67%	100.00%	-
NAPS	3.13	3.02	2.98	2.92	2.90	2.80	2.82	7.19%
YoY %	3.64%	1.34%	2.05%	0.69%	3.57%	-0.71%	-	-
Horiz. %	110.99%	107.09%	105.67%	103.55%	102.84%	99.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,524,125
RPS	91.99	92.28	91.76	119.83	114.49	92.62	93.71	-1.22%
YoY %	-0.31%	0.57%	-23.42%	4.66%	23.61%	-1.16%	-	-
Horiz. %	98.16%	98.47%	97.92%	127.87%	122.17%	98.84%	100.00%	-
EPS	33.72	33.78	33.15	31.50	34.29	37.68	40.20	-11.04%
YoY %	-0.18%	1.90%	5.24%	-8.14%	-9.00%	-6.27%	-	-
Horiz. %	83.88%	84.03%	82.46%	78.36%	85.30%	93.73%	100.00%	-
DPS	14.30	10.50	15.82	0.00	15.17	11.78	17.65	-13.08%
YoY %	36.19%	-33.63%	0.00%	0.00%	28.78%	-33.26%	-	-
Horiz. %	81.02%	59.49%	89.63%	0.00%	85.95%	66.74%	100.00%	-
NAPS	3.0862	2.9721	2.9456	2.8748	2.8571	2.7476	2.7647	7.60%
YoY %	3.84%	0.90%	2.46%	0.62%	3.99%	-0.62%	-	-
Horiz. %	111.63%	107.50%	106.54%	103.98%	103.34%	99.38%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	4.15	3.56	3.35	4.39	4.79	4.70	4.99	-
P/RPS	4.45	3.80	3.61	3.61	4.12	4.98	5.22	-10.08%
YoY %	17.11%	5.26%	0.00%	-12.38%	-17.27%	-4.60%	-	-
Horiz. %	85.25%	72.80%	69.16%	69.16%	78.93%	95.40%	100.00%	-
P/EPS	12.13	10.37	9.99	13.72	13.76	12.24	12.17	-0.21%
YoY %	16.97%	3.80%	-27.19%	-0.29%	12.42%	0.58%	-	-
Horiz. %	99.67%	85.21%	82.09%	112.74%	113.06%	100.58%	100.00%	-
EY	8.24	9.64	10.01	7.29	7.27	8.17	8.22	0.16%
YoY %	-14.52%	-3.70%	37.31%	0.28%	-11.02%	-0.61%	-	-
Horiz. %	100.24%	117.27%	121.78%	88.69%	88.44%	99.39%	100.00%	-
DY	3.49	3.00	4.78	0.00	3.22	2.55	3.61	-2.22%
YoY %	16.33%	-37.24%	0.00%	0.00%	26.27%	-29.36%	-	-
Horiz. %	96.68%	83.10%	132.41%	0.00%	89.20%	70.64%	100.00%	-
P/NAPS	1.33	1.18	1.12	1.50	1.65	1.68	1.77	-17.33%
YoY %	12.71%	5.36%	-25.33%	-9.09%	-1.79%	-5.08%	-	-
Horiz. %	75.14%	66.67%	63.28%	84.75%	93.22%	94.92%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	22/02/16	27/11/15	18/08/15	27/05/15	16/02/15	26/11/14	-
Price	3.93	3.56	3.55	3.66	4.64	4.78	4.80	-
P/RPS	4.21	3.80	3.82	3.01	3.99	5.06	5.02	-11.05%
YoY %	10.79%	-0.52%	26.91%	-24.56%	-21.15%	0.80%	-	-
Horiz. %	83.86%	75.70%	76.10%	59.96%	79.48%	100.80%	100.00%	-
P/EPS	11.49	10.37	10.59	11.44	13.33	12.45	11.71	-1.25%
YoY %	10.80%	-2.08%	-7.43%	-14.18%	7.07%	6.32%	-	-
Horiz. %	98.12%	88.56%	90.44%	97.69%	113.83%	106.32%	100.00%	-
EY	8.70	9.64	9.45	8.74	7.50	8.03	8.54	1.24%
YoY %	-9.75%	2.01%	8.12%	16.53%	-6.60%	-5.97%	-	-
Horiz. %	101.87%	112.88%	110.66%	102.34%	87.82%	94.03%	100.00%	-
DY	3.69	3.00	4.51	0.00	3.32	2.51	3.75	-1.06%
YoY %	23.00%	-33.48%	0.00%	0.00%	32.27%	-33.07%	-	-
Horiz. %	98.40%	80.00%	120.27%	0.00%	88.53%	66.93%	100.00%	-
P/NAPS	1.26	1.18	1.19	1.25	1.60	1.71	1.70	-18.08%
YoY %	6.78%	-0.84%	-4.80%	-21.88%	-6.43%	0.59%	-	-
Horiz. %	74.12%	69.41%	70.00%	73.53%	94.12%	100.59%	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

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:15:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-05 16:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-05 16:10:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-05 15:45:00

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

978

MPI

MALAYSIAN PACIFIC INDUSTRIES

963

DNEX

DAGANG NEXCHANGE BERHAD

570

JCY

JCY INTERNATIONAL BERHAD

551

GENTING

GENTING BHD

550

TOPGLOV

TOP GLOVE CORPORATION BHD

490

YTLPOWR

YTL POWER INTERNATIONAL BHD

483

SNS

SNS NETWORK TECHNOLOGY BERHAD

458

MAYBANK

MALAYAN BANKING BHD

439

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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