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

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Cumulative Result
Revenue	1,348,964	1,007,550	678,918	364,177	1,333,031	978,026	658,312	61.39%
YoY %	33.89%	48.41%	86.43%	-72.68%	36.30%	48.57%	-	-
Horiz. %	204.91%	153.05%	103.13%	55.32%	202.49%	148.57%	100.00%	-
PBT	749,351	541,605	360,119	183,956	714,020	535,718	357,124	63.97%
YoY %	38.36%	50.40%	95.76%	-74.24%	33.28%	50.01%	-	-
Horiz. %	209.83%	151.66%	100.84%	51.51%	199.94%	150.01%	100.00%	-
Tax	-185,803	-136,070	-91,093	-46,165	-175,897	-136,445	-90,617	61.46%
YoY %	-36.55%	-49.37%	-97.32%	73.75%	-28.91%	-50.57%	-	-
Horiz. %	205.04%	150.16%	100.53%	50.95%	194.11%	150.57%	100.00%	-
NP	563,548	405,535	269,026	137,791	538,123	399,273	266,507	64.82%
YoY %	38.96%	50.74%	95.24%	-74.39%	34.78%	49.82%	-	-
Horiz. %	211.46%	152.17%	100.95%	51.70%	201.92%	149.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	563,548	405,535	269,026	137,791	538,044	399,220	266,478	64.83%
YoY %	38.96%	50.74%	95.24%	-74.39%	34.77%	49.81%	-	-
Horiz. %	211.48%	152.18%	100.96%	51.71%	201.91%	149.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	25.12%	25.30%	25.10%	24.63%	25.47%	25.37%	-
YoY %	-1.27%	-0.71%	0.80%	1.91%	-3.30%	0.39%	-	-
Horiz. %	97.75%	99.01%	99.72%	98.94%	97.08%	100.39%	100.00%	-
Total Cost	785,416	602,015	409,892	226,386	794,908	578,753	391,805	59.05%
YoY %	30.46%	46.87%	81.06%	-71.52%	37.35%	47.71%	-	-
Horiz. %	200.46%	153.65%	104.62%	57.78%	202.88%	147.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.64%	-3.21%	-0.70%	3.45%	-0.78%	3.93%	-	-
Horiz. %	106.26%	102.53%	105.93%	106.68%	103.12%	103.93%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	448,209	288,185	114,449	114,825	253,239	253,277	100,735	170.76%
YoY %	55.53%	151.80%	-0.33%	-54.66%	-0.02%	151.43%	-	-
Horiz. %	444.94%	286.08%	113.61%	113.99%	251.39%	251.43%	100.00%	-
Div Payout %	79.53%	71.06%	42.54%	83.33%	47.07%	63.44%	37.80%	-
YoY %	11.92%	67.04%	-48.95%	77.03%	-25.80%	67.83%	-	-
Horiz. %	210.40%	187.99%	112.54%	220.45%	124.52%	167.83%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
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%
YoY %	3.64%	-3.21%	-0.70%	3.45%	-0.78%	3.93%	-	-
Horiz. %	106.26%	102.53%	105.93%	106.68%	103.12%	103.93%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	41.78%	40.25%	39.63%	37.84%	40.37%	40.82%	40.48%	-
YoY %	3.80%	1.56%	4.73%	-6.27%	-1.10%	0.84%	-	-
Horiz. %	103.21%	99.43%	97.90%	93.48%	99.73%	100.84%	100.00%	-
ROE	13.79%	10.28%	6.60%	3.36%	13.57%	9.99%	6.93%	-
YoY %	34.14%	55.76%	96.43%	-75.24%	35.84%	44.16%	-	-
Horiz. %	198.99%	148.34%	95.24%	48.48%	195.82%	144.16%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	88.79	66.43	44.49	23.79	87.38	64.10	43.13	61.90%
YoY %	33.66%	49.31%	87.01%	-72.77%	36.32%	48.62%	-	-
Horiz. %	205.87%	154.02%	103.15%	55.16%	202.60%	148.62%	100.00%	-
EPS	37.20	26.70	17.70	9.00	35.30	26.20	17.50	65.40%
YoY %	39.33%	50.85%	96.67%	-74.50%	34.73%	49.71%	-	-
Horiz. %	212.57%	152.57%	101.14%	51.43%	201.71%	149.71%	100.00%	-
DPS	29.50	19.00	7.50	7.50	16.60	16.60	6.60	171.59%
YoY %	55.26%	153.33%	0.00%	-54.82%	0.00%	151.52%	-	-
Horiz. %	446.97%	287.88%	113.64%	113.64%	251.52%	251.52%	100.00%	-
NAPS	2.69	2.60	2.67	2.68	2.60	2.62	2.52	4.45%
YoY %	3.46%	-2.62%	-0.37%	3.08%	-0.76%	3.97%	-	-
Horiz. %	106.75%	103.17%	105.95%	106.35%	103.17%	103.97%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	87.14	65.08	43.85	23.52	86.11	63.18	42.52	61.41%
YoY %	33.90%	48.42%	86.44%	-72.69%	36.29%	48.59%	-	-
Horiz. %	204.94%	153.06%	103.13%	55.32%	202.52%	148.59%	100.00%	-
EPS	36.40	26.20	17.38	8.90	34.75	25.79	17.21	64.84%
YoY %	38.93%	50.75%	95.28%	-74.39%	34.74%	49.85%	-	-
Horiz. %	211.50%	152.24%	100.99%	51.71%	201.92%	149.85%	100.00%	-
DPS	28.95	18.62	7.39	7.42	16.36	16.36	6.51	170.66%
YoY %	55.48%	151.96%	-0.40%	-54.65%	0.00%	151.31%	-	-
Horiz. %	444.70%	286.02%	113.52%	113.98%	251.31%	251.31%	100.00%	-
NAPS	2.64	2.5474	2.6319	2.6504	2.5621	2.5822	2.4845	4.13%
YoY %	3.64%	-3.21%	-0.70%	3.45%	-0.78%	3.93%	-	-
Horiz. %	106.26%	102.53%	105.93%	106.68%	103.12%	103.93%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-30.68%	-36.32%	-49.46%	342.06%	-26.53%	-27.64%	-	-
Horiz. %	52.43%	75.63%	118.78%	235.02%	53.16%	72.36%	100.00%	-
P/EPS	11.89	17.80	28.42	58.89	12.48	16.82	23.43	-36.40%
YoY %	-33.20%	-37.37%	-51.74%	371.88%	-25.80%	-28.21%	-	-
Horiz. %	50.75%	75.97%	121.30%	251.34%	53.27%	71.79%	100.00%	-
EY	8.41	5.62	3.52	1.70	8.02	5.95	4.27	57.18%
YoY %	49.64%	59.66%	107.06%	-78.80%	34.79%	39.34%	-	-
Horiz. %	196.96%	131.62%	82.44%	39.81%	187.82%	139.34%	100.00%	-
DY	6.69	3.99	1.50	1.42	3.77	3.77	1.61	158.68%
YoY %	67.67%	166.00%	5.63%	-62.33%	0.00%	134.16%	-	-
Horiz. %	415.53%	247.83%	93.17%	88.20%	234.16%	234.16%	100.00%	-
P/NAPS	1.64	1.83	1.88	1.98	1.69	1.68	1.62	0.82%
YoY %	-10.38%	-2.66%	-5.05%	17.16%	0.60%	3.70%	-	-
Horiz. %	101.23%	112.96%	116.05%	122.22%	104.32%	103.70%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-24.93%	-36.40%	-50.93%	297.54%	-9.68%	-33.26%	-	-
Horiz. %	56.14%	74.79%	117.58%	239.62%	60.28%	66.74%	100.00%	-
P/EPS	12.70	17.54	28.02	59.78	14.09	15.44	23.31	-33.31%
YoY %	-27.59%	-37.40%	-53.13%	324.27%	-8.74%	-33.76%	-	-
Horiz. %	54.48%	75.25%	120.21%	256.46%	60.45%	66.24%	100.00%	-
EY	7.87	5.70	3.57	1.67	7.10	6.48	4.29	49.91%
YoY %	38.07%	59.66%	113.77%	-76.48%	9.57%	51.05%	-	-
Horiz. %	183.45%	132.87%	83.22%	38.93%	165.50%	151.05%	100.00%	-
DY	6.26	4.05	1.52	1.39	3.34	4.11	1.62	146.45%
YoY %	54.57%	166.45%	9.35%	-58.38%	-18.73%	153.70%	-	-
Horiz. %	386.42%	250.00%	93.83%	85.80%	206.17%	253.70%	100.00%	-
P/NAPS	1.75	1.80	1.85	2.01	1.91	1.54	1.62	5.28%
YoY %	-2.78%	-2.70%	-7.96%	5.24%	24.03%	-4.94%	-	-
Horiz. %	108.02%	111.11%	114.20%	124.07%	117.90%	95.06%	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