[ABMB] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,433,924	1,450,732	1,346,956	1,348,964	1,343,400	1,357,836	1,456,708	-1.04%
YoY %	-1.16%	7.70%	-0.15%	0.41%	-1.06%	-6.79%	-	-
Horiz. %	98.44%	99.59%	92.47%	92.60%	92.22%	93.21%	100.00%	-
PBT	771,482	820,714	693,276	749,351	722,140	720,238	735,824	3.19%
YoY %	-6.00%	18.38%	-7.48%	3.77%	0.26%	-2.12%	-	-
Horiz. %	104.85%	111.54%	94.22%	101.84%	98.14%	97.88%	100.00%	-
Tax	-188,134	-198,438	-170,036	-185,803	-181,426	-182,186	-184,660	1.24%
YoY %	5.19%	-16.70%	8.49%	-2.41%	0.42%	1.34%	-	-
Horiz. %	101.88%	107.46%	92.08%	100.62%	98.25%	98.66%	100.00%	-
NP	583,348	622,276	523,240	563,548	540,713	538,052	551,164	3.84%
YoY %	-6.26%	18.93%	-7.15%	4.22%	0.49%	-2.38%	-	-
Horiz. %	105.84%	112.90%	94.93%	102.25%	98.10%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	583,348	622,276	523,240	563,548	540,713	538,052	551,164	3.84%
YoY %	-6.26%	18.93%	-7.15%	4.22%	0.49%	-2.38%	-	-
Horiz. %	105.84%	112.90%	94.93%	102.25%	98.10%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	24.18%	24.53%	24.80%	25.12%	25.30%	25.10%	-
YoY %	0.87%	-1.43%	-1.09%	-1.27%	-0.71%	0.80%	-	-
Horiz. %	97.17%	96.33%	97.73%	98.80%	100.08%	100.80%	100.00%	-
Total Cost	850,576	828,456	823,716	785,416	802,686	819,784	905,544	-4.07%
YoY %	2.67%	0.58%	4.88%	-2.15%	-2.09%	-9.47%	-	-
Horiz. %	93.93%	91.49%	90.96%	86.73%	88.64%	90.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,253,579	4,280,044	4,076,404	4,087,067	3,943,593	4,074,388	4,103,109	2.42%
YoY %	-0.62%	5.00%	-0.26%	3.64%	-3.21%	-0.70%	-	-
Horiz. %	103.67%	104.31%	99.35%	99.61%	96.11%	99.30%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	182,296	273,194	-	448,209	384,247	228,898	459,303	-45.90%
YoY %	-33.27%	0.00%	-	16.65%	67.87%	-50.16%	-	-
Horiz. %	39.69%	59.48%	-	97.58%	83.66%	49.84%	100.00%	-
Div Payout %	31.25%	43.90%	-	79.53%	71.06%	42.54%	83.33%	-
YoY %	-28.82%	0.00%	-	11.92%	67.04%	-48.95%	-	-
Horiz. %	37.50%	52.68%	-	95.44%	85.28%	51.05%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	4,253,579	4,280,044	4,076,404	4,087,067	3,943,593	4,074,388	4,103,109	2.42%
YoY %	-0.62%	5.00%	-0.26%	3.64%	-3.21%	-0.70%	-	-
Horiz. %	103.67%	104.31%	99.35%	99.61%	96.11%	99.30%	100.00%	-
NOSH	1,519,135	1,517,746	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	-1.24%
YoY %	0.09%	-1.96%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.13%	98.04%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	40.68%	42.89%	38.85%	41.78%	40.25%	39.63%	37.84%	-
YoY %	-5.15%	10.40%	-7.01%	3.80%	1.56%	4.73%	-	-
Horiz. %	107.51%	113.35%	102.67%	110.41%	106.37%	104.73%	100.00%	-
ROE	13.71%	14.54%	12.84%	13.79%	13.71%	13.21%	13.43%	-
YoY %	-5.71%	13.24%	-6.89%	0.58%	3.79%	-1.64%	-	-
Horiz. %	102.08%	108.27%	95.61%	102.68%	102.08%	98.36%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	94.39	95.58	88.55	88.79	88.57	88.98	95.15	-0.53%
YoY %	-1.25%	7.94%	-0.27%	0.25%	-0.46%	-6.48%	-	-
Horiz. %	99.20%	100.45%	93.06%	93.32%	93.08%	93.52%	100.00%	-
EPS	38.40	41.00	34.40	37.20	35.60	35.40	36.00	4.38%
YoY %	-6.34%	19.19%	-7.53%	4.49%	0.56%	-1.67%	-	-
Horiz. %	106.67%	113.89%	95.56%	103.33%	98.89%	98.33%	100.00%	-
DPS	12.00	18.00	0.00	29.50	25.33	15.00	30.00	-45.62%
YoY %	-33.33%	0.00%	0.00%	16.46%	68.87%	-50.00%	-	-
Horiz. %	40.00%	60.00%	0.00%	98.33%	84.43%	50.00%	100.00%	-
NAPS	2.80	2.82	2.68	2.69	2.60	2.67	2.68	2.95%
YoY %	-0.71%	5.22%	-0.37%	3.46%	-2.62%	-0.37%	-	-
Horiz. %	104.48%	105.22%	100.00%	100.37%	97.01%	99.63%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	92.62	93.71	87.01	87.14	86.78	87.71	94.10	-1.04%
YoY %	-1.16%	7.70%	-0.15%	0.41%	-1.06%	-6.79%	-	-
Horiz. %	98.43%	99.59%	92.47%	92.60%	92.22%	93.21%	100.00%	-
EPS	37.68	40.20	33.80	36.40	34.93	34.76	35.60	3.84%
YoY %	-6.27%	18.93%	-7.14%	4.21%	0.49%	-2.36%	-	-
Horiz. %	105.84%	112.92%	94.94%	102.25%	98.12%	97.64%	100.00%	-
DPS	11.78	17.65	0.00	28.95	24.82	14.79	29.67	-45.88%
YoY %	-33.26%	0.00%	0.00%	16.64%	67.82%	-50.15%	-	-
Horiz. %	39.70%	59.49%	0.00%	97.57%	83.65%	49.85%	100.00%	-
NAPS	2.7476	2.7647	2.6332	2.64	2.5474	2.6319	2.6504	2.42%
YoY %	-0.62%	4.99%	-0.26%	3.64%	-3.21%	-0.70%	-	-
Horiz. %	103.67%	104.31%	99.35%	99.61%	96.11%	99.30%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.70	4.99	4.72	4.41	4.76	5.01	5.30	-
P/RPS	4.98	5.22	5.33	4.97	5.37	5.63	5.57	-7.17%
YoY %	-4.60%	-2.06%	7.24%	-7.45%	-4.62%	1.08%	-	-
Horiz. %	89.41%	93.72%	95.69%	89.23%	96.41%	101.08%	100.00%	-
P/EPS	12.24	12.17	13.72	11.89	13.35	14.21	14.72	-11.54%
YoY %	0.58%	-11.30%	15.39%	-10.94%	-6.05%	-3.46%	-	-
Horiz. %	83.15%	82.68%	93.21%	80.77%	90.69%	96.54%	100.00%	-
EY	8.17	8.22	7.29	8.41	7.49	7.04	6.79	13.08%
YoY %	-0.61%	12.76%	-13.32%	12.28%	6.39%	3.68%	-	-
Horiz. %	120.32%	121.06%	107.36%	123.86%	110.31%	103.68%	100.00%	-
DY	2.55	3.61	0.00	6.69	5.32	2.99	5.66	-41.14%
YoY %	-29.36%	0.00%	0.00%	25.75%	77.93%	-47.17%	-	-
Horiz. %	45.05%	63.78%	0.00%	118.20%	93.99%	52.83%	100.00%	-
P/NAPS	1.68	1.77	1.76	1.64	1.83	1.88	1.98	-10.34%
YoY %	-5.08%	0.57%	7.32%	-10.38%	-2.66%	-5.05%	-	-
Horiz. %	84.85%	89.39%	88.89%	82.83%	92.42%	94.95%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	16/02/15	26/11/14	11/08/14	22/05/14	13/02/14	29/11/13	06/08/13	-
Price	4.78	4.80	4.88	4.71	4.69	4.94	5.38	-
P/RPS	5.06	5.02	5.51	5.30	5.30	5.55	5.65	-7.07%
YoY %	0.80%	-8.89%	3.96%	0.00%	-4.50%	-1.77%	-	-
Horiz. %	89.56%	88.85%	97.52%	93.81%	93.81%	98.23%	100.00%	-
P/EPS	12.45	11.71	14.19	12.70	13.16	14.01	14.94	-11.41%
YoY %	6.32%	-17.48%	11.73%	-3.50%	-6.07%	-6.22%	-	-
Horiz. %	83.33%	78.38%	94.98%	85.01%	88.09%	93.78%	100.00%	-
EY	8.03	8.54	7.05	7.87	7.60	7.14	6.69	12.90%
YoY %	-5.97%	21.13%	-10.42%	3.55%	6.44%	6.73%	-	-
Horiz. %	120.03%	127.65%	105.38%	117.64%	113.60%	106.73%	100.00%	-
DY	2.51	3.75	0.00	6.26	5.40	3.04	5.58	-41.20%
YoY %	-33.07%	0.00%	0.00%	15.93%	77.63%	-45.52%	-	-
Horiz. %	44.98%	67.20%	0.00%	112.19%	96.77%	54.48%	100.00%	-
P/NAPS	1.71	1.70	1.82	1.75	1.80	1.85	2.01	-10.18%
YoY %	0.59%	-6.59%	4.00%	-2.78%	-2.70%	-7.96%	-	-
Horiz. %	85.07%	84.58%	90.55%	87.06%	89.55%	92.04%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

798

HLIND

HONG LEONG INDUSTRIES BHD

724

MPI

MALAYSIAN PACIFIC INDUSTRIES

716

PTRANS

PERAK TRANSIT BERHAD

709

YTLPOWR

YTL POWER INTERNATIONAL BHD

546

MYEG

MY E.G. SERVICES BHD

534

THETA

THETA EDGE BERHAD

509

GENTING

GENTING BHD

480

NOTION

NOTION VTEC BHD

468

Daily Stocks

BORNOIL

0.01

+0.005

159,192,300

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWE

0.175

0.00

78,412,300

E&O-LR

0.055

+0.01

56,261,700

HSI-CXV

0.105

-0.005

45,004,800

INGENIEU

0.055

-0.005

34,438,800

YTLPOWR-C53

0.195

-0.005

24,849,600

YNHPROP

0.525

+0.03

17,802,100

SAPNRG

0.04

+0.005

15,981,600

More active Stocks

UTDPLT

24.38

+0.18

15,600

KLK

20.68

+0.16

400

CDB

3.62

+0.15

1,119,500

TOYOVEN

1.44

+0.12

303,600

AJI

15.36

+0.12

30,500

PETDAG

17.36

+0.10

10,900

ICON

0.98

+0.09

4,149,900

HSI-HUY

0.885

+0.085

200,000

NIKKEI-CE

0.83

+0.08

11,900

KMLOONG

2.19

+0.07

260,300

More gainer Stocks

NESTLE

121.10

-0.40

200

TENAGA

13.70

-0.24

1,894,900

KUAISHO-C17

0.08

-0.12

58,800

HLFG

17.18

-0.12

100

GESHEN

3.29

-0.11

109,300

PIE

6.23

-0.11

14,200

PETGAS

17.88

-0.10

14,400

AMWAY

6.90

-0.09

9,600

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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