[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -74.39%
YoY- 10.65%
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,348,964 1,007,550 678,918 364,177 1,333,031 978,026 658,312 61.39%
PBT 749,351 541,605 360,119 183,956 714,020 535,718 357,124 63.97%
Tax -185,803 -136,070 -91,093 -46,165 -175,897 -136,445 -90,617 61.46%
NP 563,548 405,535 269,026 137,791 538,123 399,273 266,507 64.82%
-
NP to SH 563,548 405,535 269,026 137,791 538,044 399,220 266,478 64.83%
-
Tax Rate 24.80% 25.12% 25.30% 25.10% 24.63% 25.47% 25.37% -
Total Cost 785,416 602,015 409,892 226,386 794,908 578,753 391,805 59.05%
-
Net Worth 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 4.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 448,209 288,185 114,449 114,825 253,239 253,277 100,735 170.76%
Div Payout % 79.53% 71.06% 42.54% 83.33% 47.07% 63.44% 37.80% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 4.13%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 41.78% 40.25% 39.63% 37.84% 40.37% 40.82% 40.48% -
ROE 13.79% 10.28% 6.60% 3.36% 13.57% 9.99% 6.93% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 88.79 66.43 44.49 23.79 87.38 64.10 43.13 61.90%
EPS 37.20 26.70 17.70 9.00 35.30 26.20 17.50 65.40%
DPS 29.50 19.00 7.50 7.50 16.60 16.60 6.60 171.59%
NAPS 2.69 2.60 2.67 2.68 2.60 2.62 2.52 4.45%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.16 65.10 43.86 23.53 86.13 63.19 42.53 61.41%
EPS 36.41 26.20 17.38 8.90 34.76 25.79 17.22 64.81%
DPS 28.96 18.62 7.39 7.42 16.36 16.36 6.51 170.73%
NAPS 2.6406 2.548 2.6325 2.651 2.5627 2.5828 2.4851 4.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.41 4.76 5.01 5.30 4.40 4.40 4.09 -
P/RPS 4.97 7.17 11.26 22.28 5.04 6.86 9.48 -35.00%
P/EPS 11.89 17.80 28.42 58.89 12.48 16.82 23.43 -36.40%
EY 8.41 5.62 3.52 1.70 8.02 5.95 4.27 57.18%
DY 6.69 3.99 1.50 1.42 3.77 3.77 1.61 158.68%
P/NAPS 1.64 1.83 1.88 1.98 1.69 1.68 1.62 0.82%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 13/02/14 29/11/13 06/08/13 21/05/13 19/02/13 20/11/12 -
Price 4.71 4.69 4.94 5.38 4.97 4.04 4.07 -
P/RPS 5.30 7.06 11.10 22.62 5.69 6.30 9.44 -31.96%
P/EPS 12.70 17.54 28.02 59.78 14.09 15.44 23.31 -33.31%
EY 7.87 5.70 3.57 1.67 7.10 6.48 4.29 49.91%
DY 6.26 4.05 1.52 1.39 3.34 4.11 1.62 146.45%
P/NAPS 1.75 1.80 1.85 2.01 1.91 1.54 1.62 5.28%

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

Post a Comment