[ABMB] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	1,420,508	1,855,060	1,772,407	1,433,924	1,450,732	1,346,956	1,348,964	3.50%
YoY %	-23.43%	4.66%	23.61%	-1.16%	7.70%	-0.15%	-	-
Horiz. %	105.30%	137.52%	131.39%	106.30%	107.54%	99.85%	100.00%	-
PBT	682,590	642,648	703,150	771,482	820,714	693,276	749,351	-6.02%
YoY %	6.22%	-8.60%	-8.86%	-6.00%	18.38%	-7.48%	-	-
Horiz. %	91.09%	85.76%	93.83%	102.95%	109.52%	92.52%	100.00%	-
Tax	-169,406	-154,928	-172,370	-188,134	-198,438	-170,036	-185,803	-5.96%
YoY %	-9.34%	10.12%	8.38%	5.19%	-16.70%	8.49%	-	-
Horiz. %	91.18%	83.38%	92.77%	101.25%	106.80%	91.51%	100.00%	-
NP	513,184	487,720	530,780	583,348	622,276	523,240	563,548	-6.04%
YoY %	5.22%	-8.11%	-9.01%	-6.26%	18.93%	-7.15%	-	-
Horiz. %	91.06%	86.54%	94.19%	103.51%	110.42%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	513,184	487,720	530,780	583,348	622,276	523,240	563,548	-6.04%
YoY %	5.22%	-8.11%	-9.01%	-6.26%	18.93%	-7.15%	-	-
Horiz. %	91.06%	86.54%	94.19%	103.51%	110.42%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.82%	24.11%	24.51%	24.39%	24.18%	24.53%	24.80%	-
YoY %	2.94%	-1.63%	0.49%	0.87%	-1.43%	-1.09%	-	-
Horiz. %	100.08%	97.22%	98.83%	98.35%	97.50%	98.91%	100.00%	-
Total Cost	907,324	1,367,340	1,241,627	850,576	828,456	823,716	785,416	10.08%
YoY %	-33.64%	10.12%	45.97%	2.67%	0.58%	4.88%	-	-
Horiz. %	115.52%	174.09%	158.09%	108.30%	105.48%	104.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,560,144	4,450,445	4,423,166	4,253,579	4,280,044	4,076,404	4,087,067	7.56%
YoY %	2.46%	0.62%	3.99%	-0.62%	5.00%	-0.26%	-	-
Horiz. %	111.57%	108.89%	108.22%	104.07%	104.72%	99.74%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	244,839	-	234,885	182,296	273,194	-	448,209	-33.15%
YoY %	0.00%	-	28.85%	-33.27%	0.00%	-	-	-
Horiz. %	54.63%	-	52.41%	40.67%	60.95%	-	100.00%	-
Div Payout %	47.71%	-	44.25%	31.25%	43.90%	-	79.53%	-
YoY %	0.00%	-	41.60%	-28.82%	0.00%	-	-	-
Horiz. %	59.99%	-	55.64%	39.29%	55.20%	-	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	4,560,144	4,450,445	4,423,166	4,253,579	4,280,044	4,076,404	4,087,067	7.56%
YoY %	2.46%	0.62%	3.99%	-0.62%	5.00%	-0.26%	-	-
Horiz. %	111.57%	108.89%	108.22%	104.07%	104.72%	99.74%	100.00%	-
NOSH	1,548,106	1,524,125	1,525,229	1,519,135	1,517,746	1,548,106	1,548,106	0.00%
YoY %	1.57%	-0.07%	0.40%	0.09%	-1.96%	0.00%	-	-
Horiz. %	100.00%	98.45%	98.52%	98.13%	98.04%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	36.13%	26.29%	29.95%	40.68%	42.89%	38.85%	41.78%	-
YoY %	37.43%	-12.22%	-26.38%	-5.15%	10.40%	-7.01%	-	-
Horiz. %	86.48%	62.92%	71.69%	97.37%	102.66%	92.99%	100.00%	-
ROE	11.25%	10.96%	12.00%	13.71%	14.54%	12.84%	13.79%	-
YoY %	2.65%	-8.67%	-12.47%	-5.71%	13.24%	-6.89%	-	-
Horiz. %	81.58%	79.48%	87.02%	99.42%	105.44%	93.11%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	92.83	121.71	116.21	94.39	95.58	88.55	88.79	3.00%
YoY %	-23.73%	4.73%	23.12%	-1.25%	7.94%	-0.27%	-	-
Horiz. %	104.55%	137.08%	130.88%	106.31%	107.65%	99.73%	100.00%	-
EPS	33.60	32.00	34.80	38.40	41.00	34.40	37.20	-6.55%
YoY %	5.00%	-8.05%	-9.38%	-6.34%	19.19%	-7.53%	-	-
Horiz. %	90.32%	86.02%	93.55%	103.23%	110.22%	92.47%	100.00%	-
DPS	16.00	0.00	15.40	12.00	18.00	0.00	29.50	-33.46%
YoY %	0.00%	0.00%	28.33%	-33.33%	0.00%	0.00%	-	-
Horiz. %	54.24%	0.00%	52.20%	40.68%	61.02%	0.00%	100.00%	-
NAPS	2.98	2.92	2.90	2.80	2.82	2.68	2.69	7.05%
YoY %	2.05%	0.69%	3.57%	-0.71%	5.22%	-0.37%	-	-
Horiz. %	110.78%	108.55%	107.81%	104.09%	104.83%	99.63%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,566
RPS	91.76	119.83	114.49	92.62	93.71	87.01	87.14	3.50%
YoY %	-23.42%	4.66%	23.61%	-1.16%	7.70%	-0.15%	-	-
Horiz. %	105.30%	137.51%	131.39%	106.29%	107.54%	99.85%	100.00%	-
EPS	33.15	31.50	34.29	37.68	40.20	33.80	36.40	-6.03%
YoY %	5.24%	-8.14%	-9.00%	-6.27%	18.93%	-7.14%	-	-
Horiz. %	91.07%	86.54%	94.20%	103.52%	110.44%	92.86%	100.00%	-
DPS	15.82	0.00	15.17	11.78	17.65	0.00	28.95	-33.13%
YoY %	0.00%	0.00%	28.78%	-33.26%	0.00%	0.00%	-	-
Horiz. %	54.65%	0.00%	52.40%	40.69%	60.97%	0.00%	100.00%	-
NAPS	2.9456	2.8748	2.8571	2.7476	2.7647	2.6332	2.64	7.56%
YoY %	2.46%	0.62%	3.99%	-0.62%	4.99%	-0.26%	-	-
Horiz. %	111.58%	108.89%	108.22%	104.08%	104.72%	99.74%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	3.35	4.39	4.79	4.70	4.99	4.72	4.41	-
P/RPS	3.61	3.61	4.12	4.98	5.22	5.33	4.97	-19.18%
YoY %	0.00%	-12.38%	-17.27%	-4.60%	-2.06%	7.24%	-	-
Horiz. %	72.64%	72.64%	82.90%	100.20%	105.03%	107.24%	100.00%	-
P/EPS	9.99	13.72	13.76	12.24	12.17	13.72	11.89	-10.94%
YoY %	-27.19%	-0.29%	12.42%	0.58%	-11.30%	15.39%	-	-
Horiz. %	84.02%	115.39%	115.73%	102.94%	102.35%	115.39%	100.00%	-
EY	10.01	7.29	7.27	8.17	8.22	7.29	8.41	12.29%
YoY %	37.31%	0.28%	-11.02%	-0.61%	12.76%	-13.32%	-	-
Horiz. %	119.02%	86.68%	86.44%	97.15%	97.74%	86.68%	100.00%	-
DY	4.78	0.00	3.22	2.55	3.61	0.00	6.69	-20.06%
YoY %	0.00%	0.00%	26.27%	-29.36%	0.00%	0.00%	-	-
Horiz. %	71.45%	0.00%	48.13%	38.12%	53.96%	0.00%	100.00%	-
P/NAPS	1.12	1.50	1.65	1.68	1.77	1.76	1.64	-22.43%
YoY %	-25.33%	-9.09%	-1.79%	-5.08%	0.57%	7.32%	-	-
Horiz. %	68.29%	91.46%	100.61%	102.44%	107.93%	107.32%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	18/08/15	27/05/15	16/02/15	26/11/14	11/08/14	22/05/14	-
Price	3.55	3.66	4.64	4.78	4.80	4.88	4.71	-
P/RPS	3.82	3.01	3.99	5.06	5.02	5.51	5.30	-19.59%
YoY %	26.91%	-24.56%	-21.15%	0.80%	-8.89%	3.96%	-	-
Horiz. %	72.08%	56.79%	75.28%	95.47%	94.72%	103.96%	100.00%	-
P/EPS	10.59	11.44	13.33	12.45	11.71	14.19	12.70	-11.39%
YoY %	-7.43%	-14.18%	7.07%	6.32%	-17.48%	11.73%	-	-
Horiz. %	83.39%	90.08%	104.96%	98.03%	92.20%	111.73%	100.00%	-
EY	9.45	8.74	7.50	8.03	8.54	7.05	7.87	12.95%
YoY %	8.12%	16.53%	-6.60%	-5.97%	21.13%	-10.42%	-	-
Horiz. %	120.08%	111.05%	95.30%	102.03%	108.51%	89.58%	100.00%	-
DY	4.51	0.00	3.32	2.51	3.75	0.00	6.26	-19.61%
YoY %	0.00%	0.00%	32.27%	-33.07%	0.00%	0.00%	-	-
Horiz. %	72.04%	0.00%	53.04%	40.10%	59.90%	0.00%	100.00%	-
P/NAPS	1.19	1.25	1.60	1.71	1.70	1.82	1.75	-22.65%
YoY %	-4.80%	-21.88%	-6.43%	0.59%	-6.59%	4.00%	-	-
Horiz. %	68.00%	71.43%	91.43%	97.71%	97.14%	104.00%	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