[ABMB] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	1,146,406	1,104,892	1,064,519	1,049,281	1,017,384	1,028,092	1,640,386	-21.23%
YoY %	3.76%	3.79%	1.45%	3.14%	-1.04%	-37.33%	-	-
Horiz. %	69.89%	67.36%	64.89%	63.97%	62.02%	62.67%	100.00%	-
PBT	575,830	601,108	408,938	402,048	341,046	249,772	303,312	53.26%
YoY %	-4.21%	46.99%	1.71%	17.89%	36.54%	-17.65%	-	-
Horiz. %	189.85%	198.18%	134.82%	132.55%	112.44%	82.35%	100.00%	-
Tax	-149,966	-159,024	-107,438	-103,046	-92,526	-64,992	-74,424	59.46%
YoY %	5.70%	-48.01%	-4.26%	-11.37%	-42.37%	12.67%	-	-
Horiz. %	201.50%	213.67%	144.36%	138.46%	124.32%	87.33%	100.00%	-
NP	425,864	442,084	301,500	299,001	248,520	184,780	228,888	51.21%
YoY %	-3.67%	46.63%	0.84%	20.31%	34.50%	-19.27%	-	-
Horiz. %	186.06%	193.14%	131.72%	130.63%	108.58%	80.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	426,018	442,944	301,424	298,894	248,518	184,884	229,121	51.15%
YoY %	-3.82%	46.95%	0.85%	20.27%	34.42%	-19.31%	-	-
Horiz. %	185.94%	193.32%	131.56%	130.45%	108.47%	80.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.04%	26.46%	26.27%	25.63%	27.13%	26.02%	24.54%	-
YoY %	-1.59%	0.72%	2.50%	-5.53%	4.27%	6.03%	-	-
Horiz. %	106.11%	107.82%	107.05%	104.44%	110.55%	106.03%	100.00%	-
Total Cost	720,542	662,808	763,019	750,280	768,864	843,312	1,411,498	-36.10%
YoY %	8.71%	-13.13%	1.70%	-2.42%	-8.83%	-40.25%	-	-
Horiz. %	51.05%	46.96%	54.06%	53.15%	54.47%	59.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,202,797	3,137,520	2,907,134	2,932,647	2,838,014	2,788,666	2,737,150	11.03%
YoY %	2.08%	7.92%	-0.87%	3.33%	1.77%	1.88%	-	-
Horiz. %	117.01%	114.63%	106.21%	107.14%	103.69%	101.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	101,140	203,016	97,924	131,022	39,885	80,116	96,107	3.45%
YoY %	-50.18%	107.32%	-25.26%	228.50%	-50.22%	-16.64%	-	-
Horiz. %	105.24%	211.24%	101.89%	136.33%	41.50%	83.36%	100.00%	-
Div Payout %	23.74%	45.83%	32.49%	43.84%	16.05%	43.33%	41.95%	-
YoY %	-48.20%	41.06%	-25.89%	173.15%	-62.96%	3.29%	-	-
Horiz. %	56.59%	109.25%	77.45%	104.51%	38.26%	103.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	3,202,797	3,137,520	2,907,134	2,932,647	2,838,014	2,788,666	2,737,150	11.03%
YoY %	2.08%	7.92%	-0.87%	3.33%	1.77%	1.88%	-	-
Horiz. %	117.01%	114.63%	106.21%	107.14%	103.69%	101.88%	100.00%	-
NOSH	1,532,438	1,538,000	1,530,071	1,535,417	1,534,061	1,540,700	1,537,724	-0.22%
YoY %	-0.36%	0.52%	-0.35%	0.09%	-0.43%	0.19%	-	-
Horiz. %	99.66%	100.02%	99.50%	99.85%	99.76%	100.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	37.15%	40.01%	28.32%	28.50%	24.43%	17.97%	13.95%	-
YoY %	-7.15%	41.28%	-0.63%	16.66%	35.95%	28.82%	-	-
Horiz. %	266.31%	286.81%	203.01%	204.30%	175.13%	128.82%	100.00%	-
ROE	13.30%	14.12%	10.37%	10.19%	8.76%	6.63%	8.37%	-
YoY %	-5.81%	36.16%	1.77%	16.32%	32.13%	-20.79%	-	-
Horiz. %	158.90%	168.70%	123.89%	121.74%	104.66%	79.21%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	74.81	71.84	69.57	68.34	66.32	66.73	106.68	-21.05%
YoY %	4.13%	3.26%	1.80%	3.05%	-0.61%	-37.45%	-	-
Horiz. %	70.13%	67.34%	65.21%	64.06%	62.17%	62.55%	100.00%	-
EPS	27.80	28.80	19.70	19.47	16.20	12.00	14.90	51.49%
YoY %	-3.47%	46.19%	1.18%	20.19%	35.00%	-19.46%	-	-
Horiz. %	186.58%	193.29%	132.21%	130.67%	108.72%	80.54%	100.00%	-
DPS	6.60	13.20	6.40	8.53	2.60	5.20	6.25	3.69%
YoY %	-50.00%	106.25%	-24.97%	228.08%	-50.00%	-16.80%	-	-
Horiz. %	105.60%	211.20%	102.40%	136.48%	41.60%	83.20%	100.00%	-
NAPS	2.09	2.04	1.90	1.91	1.85	1.81	1.78	11.28%
YoY %	2.45%	7.37%	-0.52%	3.24%	2.21%	1.69%	-	-
Horiz. %	117.42%	114.61%	106.74%	107.30%	103.93%	101.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,537,107
RPS	74.07	71.39	68.78	67.79	65.73	66.42	105.99	-21.23%
YoY %	3.75%	3.79%	1.46%	3.13%	-1.04%	-37.33%	-	-
Horiz. %	69.88%	67.36%	64.89%	63.96%	62.02%	62.67%	100.00%	-
EPS	27.52	28.62	19.47	19.31	16.06	11.95	14.80	51.15%
YoY %	-3.84%	47.00%	0.83%	20.24%	34.39%	-19.26%	-	-
Horiz. %	185.95%	193.38%	131.55%	130.47%	108.51%	80.74%	100.00%	-
DPS	6.53	13.12	6.33	8.47	2.58	5.18	6.21	3.40%
YoY %	-50.23%	107.27%	-25.27%	228.29%	-50.19%	-16.59%	-	-
Horiz. %	105.15%	211.27%	101.93%	136.39%	41.55%	83.41%	100.00%	-
NAPS	2.0693	2.0271	1.8783	1.8948	1.8336	1.8018	1.7685	11.02%
YoY %	2.08%	7.92%	-0.87%	3.34%	1.76%	1.88%	-	-
Horiz. %	117.01%	114.62%	106.21%	107.14%	103.68%	101.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.09	2.95	2.88	2.71	2.54	2.35	1.69	-
P/RPS	4.13	4.11	4.14	3.97	3.83	3.52	1.58	89.64%
YoY %	0.49%	-0.72%	4.28%	3.66%	8.81%	122.78%	-	-
Horiz. %	261.39%	260.13%	262.03%	251.27%	242.41%	222.78%	100.00%	-
P/EPS	11.12	10.24	14.62	13.92	15.68	19.58	11.34	-1.29%
YoY %	8.59%	-29.96%	5.03%	-11.22%	-19.92%	72.66%	-	-
Horiz. %	98.06%	90.30%	128.92%	122.75%	138.27%	172.66%	100.00%	-
EY	9.00	9.76	6.84	7.18	6.38	5.11	8.82	1.35%
YoY %	-7.79%	42.69%	-4.74%	12.54%	24.85%	-42.06%	-	-
Horiz. %	102.04%	110.66%	77.55%	81.41%	72.34%	57.94%	100.00%	-
DY	2.14	4.47	2.22	3.15	1.02	2.21	3.70	-30.55%
YoY %	-52.13%	101.35%	-29.52%	208.82%	-53.85%	-40.27%	-	-
Horiz. %	57.84%	120.81%	60.00%	85.14%	27.57%	59.73%	100.00%	-
P/NAPS	1.48	1.45	1.52	1.42	1.37	1.30	0.95	34.35%
YoY %	2.07%	-4.61%	7.04%	3.65%	5.38%	36.84%	-	-
Horiz. %	155.79%	152.63%	160.00%	149.47%	144.21%	136.84%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	20/08/10	31/05/10	11/02/10	25/11/09	17/08/09	17/06/09	-
Price	3.17	3.05	2.78	2.55	2.81	2.42	2.24	-
P/RPS	4.24	4.25	4.00	3.73	4.24	3.63	2.10	59.67%
YoY %	-0.24%	6.25%	7.24%	-12.03%	16.80%	72.86%	-	-
Horiz. %	201.90%	202.38%	190.48%	177.62%	201.90%	172.86%	100.00%	-
P/EPS	11.40	10.59	14.11	13.10	17.35	20.17	15.03	-16.81%
YoY %	7.65%	-24.95%	7.71%	-24.50%	-13.98%	34.20%	-	-
Horiz. %	75.85%	70.46%	93.88%	87.16%	115.44%	134.20%	100.00%	-
EY	8.77	9.44	7.09	7.63	5.77	4.96	6.65	20.23%
YoY %	-7.10%	33.15%	-7.08%	32.24%	16.33%	-25.41%	-	-
Horiz. %	131.88%	141.95%	106.62%	114.74%	86.77%	74.59%	100.00%	-
DY	2.08	4.33	2.30	3.35	0.93	2.15	2.79	-17.76%
YoY %	-51.96%	88.26%	-31.34%	260.22%	-56.74%	-22.94%	-	-
Horiz. %	74.55%	155.20%	82.44%	120.07%	33.33%	77.06%	100.00%	-
P/NAPS	1.52	1.50	1.46	1.34	1.52	1.34	1.26	13.30%
YoY %	1.33%	2.74%	8.96%	-11.84%	13.43%	6.35%	-	-
Horiz. %	120.63%	119.05%	115.87%	106.35%	120.63%	106.35%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos