[ABMB] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Annualized Quarter Result
Revenue	1,343,400	1,357,836	1,456,708	1,333,031	1,304,034	1,316,624	1,277,352	3.40%
YoY %	-1.06%	-6.79%	9.28%	2.22%	-0.96%	3.07%	-	-
Horiz. %	105.17%	106.30%	114.04%	104.36%	102.09%	103.07%	100.00%	-
PBT	722,140	720,238	735,824	714,020	714,290	714,248	665,472	5.58%
YoY %	0.26%	-2.12%	3.05%	-0.04%	0.01%	7.33%	-	-
Horiz. %	108.52%	108.23%	110.57%	107.30%	107.34%	107.33%	100.00%	-
Tax	-181,426	-182,186	-184,660	-175,897	-181,926	-181,234	-167,164	5.59%
YoY %	0.42%	1.34%	-4.98%	3.31%	-0.38%	-8.42%	-	-
Horiz. %	108.53%	108.99%	110.47%	105.22%	108.83%	108.42%	100.00%	-
NP	540,713	538,052	551,164	538,123	532,364	533,014	498,308	5.57%
YoY %	0.49%	-2.38%	2.42%	1.08%	-0.12%	6.96%	-	-
Horiz. %	108.51%	107.98%	110.61%	107.99%	106.83%	106.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	540,713	538,052	551,164	538,044	532,293	532,956	498,128	5.60%
YoY %	0.49%	-2.38%	2.44%	1.08%	-0.12%	6.99%	-	-
Horiz. %	108.55%	108.01%	110.65%	108.01%	106.86%	106.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	25.30%	25.10%	24.63%	25.47%	25.37%	25.12%	-
YoY %	-0.71%	0.80%	1.91%	-3.30%	0.39%	1.00%	-	-
Horiz. %	100.00%	100.72%	99.92%	98.05%	101.39%	101.00%	100.00%	-
Total Cost	802,686	819,784	905,544	794,908	771,670	783,610	779,044	2.00%
YoY %	-2.09%	-9.47%	13.92%	3.01%	-1.52%	0.59%	-	-
Horiz. %	103.03%	105.23%	116.24%	102.04%	99.05%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,943,593	4,074,388	4,103,109	3,966,399	3,997,517	3,846,278	3,811,894	2.28%
YoY %	-3.21%	-0.70%	3.45%	-0.78%	3.93%	0.90%	-	-
Horiz. %	103.45%	106.89%	107.64%	104.05%	104.87%	100.90%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	384,247	228,898	459,303	253,239	337,703	201,471	400,932	-2.78%
YoY %	67.87%	-50.16%	81.37%	-25.01%	67.62%	-49.75%	-	-
Horiz. %	95.84%	57.09%	114.56%	63.16%	84.23%	50.25%	100.00%	-
Div Payout %	71.06%	42.54%	83.33%	47.07%	63.44%	37.80%	80.49%	-
YoY %	67.04%	-48.95%	77.03%	-25.80%	67.83%	-53.04%	-	-
Horiz. %	88.28%	52.85%	103.53%	58.48%	78.82%	46.96%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	3,943,593	4,074,388	4,103,109	3,966,399	3,997,517	3,846,278	3,811,894	2.28%
YoY %	-3.21%	-0.70%	3.45%	-0.78%	3.93%	0.90%	-	-
Horiz. %	103.45%	106.89%	107.64%	104.05%	104.87%	100.90%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,518,682	1.28%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.94%	-	-
Horiz. %	101.94%	101.94%	101.94%	101.94%	101.94%	101.94%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	40.25%	39.63%	37.84%	40.37%	40.82%	40.48%	39.01%	-
YoY %	1.56%	4.73%	-6.27%	-1.10%	0.84%	3.77%	-	-
Horiz. %	103.18%	101.59%	97.00%	103.49%	104.64%	103.77%	100.00%	-
ROE	13.71%	13.21%	13.43%	13.57%	13.32%	13.86%	13.07%	-
YoY %	3.79%	-1.64%	-1.03%	1.88%	-3.90%	6.04%	-	-
Horiz. %	104.90%	101.07%	102.75%	103.83%	101.91%	106.04%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	88.57	88.98	95.15	87.38	85.47	86.26	84.11	3.49%
YoY %	-0.46%	-6.48%	8.89%	2.23%	-0.92%	2.56%	-	-
Horiz. %	105.30%	105.79%	113.13%	103.89%	101.62%	102.56%	100.00%	-
EPS	35.60	35.40	36.00	35.30	34.93	35.00	32.80	5.59%
YoY %	0.56%	-1.67%	1.98%	1.06%	-0.20%	6.71%	-	-
Horiz. %	108.54%	107.93%	109.76%	107.62%	106.49%	106.71%	100.00%	-
DPS	25.33	15.00	30.00	16.60	22.13	13.20	26.40	-2.71%
YoY %	68.87%	-50.00%	80.72%	-24.99%	67.65%	-50.00%	-	-
Horiz. %	95.95%	56.82%	113.64%	62.88%	83.83%	50.00%	100.00%	-
NAPS	2.60	2.67	2.68	2.60	2.62	2.52	2.51	2.36%
YoY %	-2.62%	-0.37%	3.08%	-0.76%	3.97%	0.40%	-	-
Horiz. %	103.59%	106.37%	106.77%	103.59%	104.38%	100.40%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	86.78	87.71	94.10	86.11	84.23	85.05	82.51	3.41%
YoY %	-1.06%	-6.79%	9.28%	2.23%	-0.96%	3.08%	-	-
Horiz. %	105.18%	106.30%	114.05%	104.36%	102.08%	103.08%	100.00%	-
EPS	34.93	34.76	35.60	34.75	34.38	34.43	32.18	5.60%
YoY %	0.49%	-2.36%	2.45%	1.08%	-0.15%	6.99%	-	-
Horiz. %	108.55%	108.02%	110.63%	107.99%	106.84%	106.99%	100.00%	-
DPS	24.82	14.79	29.67	16.36	21.81	13.01	25.90	-2.79%
YoY %	67.82%	-50.15%	81.36%	-24.99%	67.64%	-49.77%	-	-
Horiz. %	95.83%	57.10%	114.56%	63.17%	84.21%	50.23%	100.00%	-
NAPS	2.5474	2.6319	2.6504	2.5621	2.5822	2.4845	2.4623	2.28%
YoY %	-3.21%	-0.70%	3.45%	-0.78%	3.93%	0.90%	-	-
Horiz. %	103.46%	106.89%	107.64%	104.05%	104.87%	100.90%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	4.76	5.01	5.30	4.40	4.40	4.09	4.16	-
P/RPS	5.37	5.63	5.57	5.04	5.15	4.74	4.95	5.56%
YoY %	-4.62%	1.08%	10.52%	-2.14%	8.65%	-4.24%	-	-
Horiz. %	108.48%	113.74%	112.53%	101.82%	104.04%	95.76%	100.00%	-
P/EPS	13.35	14.21	14.72	12.48	12.61	11.71	12.68	3.48%
YoY %	-6.05%	-3.46%	17.95%	-1.03%	7.69%	-7.65%	-	-
Horiz. %	105.28%	112.07%	116.09%	98.42%	99.45%	92.35%	100.00%	-
EY	7.49	7.04	6.79	8.02	7.93	8.54	7.88	-3.31%
YoY %	6.39%	3.68%	-15.34%	1.13%	-7.14%	8.38%	-	-
Horiz. %	95.05%	89.34%	86.17%	101.78%	100.63%	108.38%	100.00%	-
DY	5.32	2.99	5.66	3.77	5.03	3.23	6.35	-11.10%
YoY %	77.93%	-47.17%	50.13%	-25.05%	55.73%	-49.13%	-	-
Horiz. %	83.78%	47.09%	89.13%	59.37%	79.21%	50.87%	100.00%	-
P/NAPS	1.83	1.88	1.98	1.69	1.68	1.62	1.66	6.69%
YoY %	-2.66%	-5.05%	17.16%	0.60%	3.70%	-2.41%	-	-
Horiz. %	110.24%	113.25%	119.28%	101.81%	101.20%	97.59%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	13/02/14	29/11/13	06/08/13	21/05/13	19/02/13	20/11/12	15/08/12	-
Price	4.69	4.94	5.38	4.97	4.04	4.07	4.32	-
P/RPS	5.30	5.55	5.65	5.69	4.73	4.72	5.14	2.05%
YoY %	-4.50%	-1.77%	-0.70%	20.30%	0.21%	-8.17%	-	-
Horiz. %	103.11%	107.98%	109.92%	110.70%	92.02%	91.83%	100.00%	-
P/EPS	13.16	14.01	14.94	14.09	11.58	11.66	13.17	-0.05%
YoY %	-6.07%	-6.22%	6.03%	21.68%	-0.69%	-11.47%	-	-
Horiz. %	99.92%	106.38%	113.44%	106.99%	87.93%	88.53%	100.00%	-
EY	7.60	7.14	6.69	7.10	8.64	8.58	7.59	0.08%
YoY %	6.44%	6.73%	-5.77%	-17.82%	0.70%	13.04%	-	-
Horiz. %	100.13%	94.07%	88.14%	93.54%	113.83%	113.04%	100.00%	-
DY	5.40	3.04	5.58	3.34	5.48	3.24	6.11	-7.88%
YoY %	77.63%	-45.52%	67.07%	-39.05%	69.14%	-46.97%	-	-
Horiz. %	88.38%	49.75%	91.33%	54.66%	89.69%	53.03%	100.00%	-
P/NAPS	1.80	1.85	2.01	1.91	1.54	1.62	1.72	3.06%
YoY %	-2.70%	-7.96%	5.24%	24.03%	-4.94%	-5.81%	-	-
Horiz. %	104.65%	107.56%	116.86%	111.05%	89.53%	94.19%	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

147,003,600

HSI-CXV

0.11

-0.035

132,481,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.98

-0.04

92,892,400

YNHPROP

0.50

-0.105

91,881,800

AHB-WC

0.07

0.00

83,307,200

DNEX

0.44

-0.025

68,767,700

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,107,300

More active Stocks

THETA

1.73

+0.25

19,788,100

PENTA

5.08

+0.15

4,021,500

AIRPORT

9.75

+0.15

1,709,300

PTT

2.35

+0.12

2,964,700

UTDPLT

24.20

+0.12

83,800

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

IJM

3.05

+0.08

14,861,600

More gainer Stocks

KLK

20.36

-0.32

646,400

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.14

-0.24

362,400

HLFG

17.24

-0.16

45,000

PCHEM

6.37

-0.15

1,619,500

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

AMWAY

6.93

-0.13

35,900

NIKKEI-CC

0.065

-0.125

30,000

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