[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	1,424,138	1,071,431	710,254	463,765	1,772,407	1,075,443	725,366	56.72%
YoY %	32.92%	50.85%	53.15%	-73.83%	64.81%	48.26%	-	-
Horiz. %	196.33%	147.71%	97.92%	63.94%	244.35%	148.26%	100.00%	-
PBT	694,781	522,865	341,295	160,662	703,150	578,612	410,357	42.00%
YoY %	32.88%	53.20%	112.43%	-77.15%	21.52%	41.00%	-	-
Horiz. %	169.31%	127.42%	83.17%	39.15%	171.35%	141.00%	100.00%	-
Tax	-172,743	-130,675	-84,703	-38,732	-172,370	-141,101	-99,219	44.67%
YoY %	-32.19%	-54.27%	-118.69%	77.53%	-22.16%	-42.21%	-	-
Horiz. %	174.10%	131.70%	85.37%	39.04%	173.73%	142.21%	100.00%	-
NP	522,038	392,190	256,592	121,930	530,780	437,511	311,138	41.15%
YoY %	33.11%	52.85%	110.44%	-77.03%	21.32%	40.62%	-	-
Horiz. %	167.78%	126.05%	82.47%	39.19%	170.59%	140.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	522,038	392,190	256,592	121,930	530,780	437,511	311,138	41.15%
YoY %	33.11%	52.85%	110.44%	-77.03%	21.32%	40.62%	-	-
Horiz. %	167.78%	126.05%	82.47%	39.19%	170.59%	140.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	24.99%	24.82%	24.11%	24.51%	24.39%	24.18%	-
YoY %	-0.52%	0.68%	2.94%	-1.63%	0.49%	0.87%	-	-
Horiz. %	102.81%	103.35%	102.65%	99.71%	101.36%	100.87%	100.00%	-
Total Cost	902,100	679,241	453,662	341,835	1,241,627	637,932	414,228	67.93%
YoY %	32.81%	49.72%	32.71%	-72.47%	94.63%	54.01%	-	-
Horiz. %	217.78%	163.98%	109.52%	82.52%	299.74%	154.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,777,716	4,601,190	4,560,144	4,450,445	4,423,166	4,253,579	4,280,044	7.60%
YoY %	3.84%	0.90%	2.46%	0.62%	3.99%	-0.62%	-	-
Horiz. %	111.63%	107.50%	106.54%	103.98%	103.34%	99.38%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	221,331	121,885	122,419	-	234,885	136,722	136,597	37.91%
YoY %	81.59%	-0.44%	0.00%	-	71.80%	0.09%	-	-
Horiz. %	162.03%	89.23%	89.62%	-	171.95%	100.09%	100.00%	-
Div Payout %	42.40%	31.08%	47.71%	-	44.25%	31.25%	43.90%	-
YoY %	36.42%	-34.86%	0.00%	-	41.60%	-28.82%	-	-
Horiz. %	96.58%	70.80%	108.68%	-	100.80%	71.18%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	4,777,716	4,601,190	4,560,144	4,450,445	4,423,166	4,253,579	4,280,044	7.60%
YoY %	3.84%	0.90%	2.46%	0.62%	3.99%	-0.62%	-	-
Horiz. %	111.63%	107.50%	106.54%	103.98%	103.34%	99.38%	100.00%	-
NOSH	1,526,426	1,548,106	1,548,106	1,524,125	1,525,229	1,519,135	1,517,746	0.38%
YoY %	-1.40%	0.00%	1.57%	-0.07%	0.40%	0.09%	-	-
Horiz. %	100.57%	102.00%	102.00%	100.42%	100.49%	100.09%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	36.66%	36.60%	36.13%	26.29%	29.95%	40.68%	42.89%	-
YoY %	0.16%	1.30%	37.43%	-12.22%	-26.38%	-5.15%	-	-
Horiz. %	85.47%	85.33%	84.24%	61.30%	69.83%	94.85%	100.00%	-
ROE	10.93%	8.52%	5.63%	2.74%	12.00%	10.29%	7.27%	-
YoY %	28.29%	51.33%	105.47%	-77.17%	16.62%	41.54%	-	-
Horiz. %	150.34%	117.19%	77.44%	37.69%	165.06%	141.54%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	93.30	70.32	46.41	30.43	116.21	70.79	47.79	56.14%
YoY %	32.68%	51.52%	52.51%	-73.81%	64.16%	48.13%	-	-
Horiz. %	195.23%	147.14%	97.11%	63.67%	243.17%	148.13%	100.00%	-
EPS	34.20	25.70	16.80	8.00	34.80	28.80	20.50	40.61%
YoY %	33.07%	52.98%	110.00%	-77.01%	20.83%	40.49%	-	-
Horiz. %	166.83%	125.37%	81.95%	39.02%	169.76%	140.49%	100.00%	-
DPS	14.50	8.00	8.00	0.00	15.40	9.00	9.00	37.39%
YoY %	81.25%	0.00%	0.00%	0.00%	71.11%	0.00%	-	-
Horiz. %	161.11%	88.89%	88.89%	0.00%	171.11%	100.00%	100.00%	-
NAPS	3.13	3.02	2.98	2.92	2.90	2.80	2.82	7.19%
YoY %	3.64%	1.34%	2.05%	0.69%	3.57%	-0.71%	-	-
Horiz. %	110.99%	107.09%	105.67%	103.55%	102.84%	99.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,524,125
RPS	92.01	69.23	45.89	29.96	114.52	69.48	46.87	56.71%
YoY %	32.90%	50.86%	53.17%	-73.84%	64.82%	48.24%	-	-
Horiz. %	196.31%	147.71%	97.91%	63.92%	244.34%	148.24%	100.00%	-
EPS	33.73	25.34	16.58	7.88	34.29	28.27	20.10	41.17%
YoY %	33.11%	52.83%	110.41%	-77.02%	21.29%	40.65%	-	-
Horiz. %	167.81%	126.07%	82.49%	39.20%	170.60%	140.65%	100.00%	-
DPS	14.30	7.88	7.91	0.00	15.18	8.83	8.83	37.86%
YoY %	81.47%	-0.38%	0.00%	0.00%	71.91%	0.00%	-	-
Horiz. %	161.95%	89.24%	89.58%	0.00%	171.91%	100.00%	100.00%	-
NAPS	3.0869	2.9728	2.9463	2.8754	2.8578	2.7482	2.7653	7.60%
YoY %	3.84%	0.90%	2.47%	0.62%	3.99%	-0.62%	-	-
Horiz. %	111.63%	107.50%	106.55%	103.98%	103.35%	99.38%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	4.15	3.56	3.35	4.39	4.79	4.70	4.99	-
P/RPS	4.45	5.06	7.22	14.43	4.12	6.64	10.44	-43.33%
YoY %	-12.06%	-29.92%	-49.97%	250.24%	-37.95%	-36.40%	-	-
Horiz. %	42.62%	48.47%	69.16%	138.22%	39.46%	63.60%	100.00%	-
P/EPS	12.13	13.83	19.98	54.88	13.76	16.32	24.34	-37.11%
YoY %	-12.29%	-30.78%	-63.59%	298.84%	-15.69%	-32.95%	-	-
Horiz. %	49.84%	56.82%	82.09%	225.47%	56.53%	67.05%	100.00%	-
EY	8.24	7.23	5.01	1.82	7.27	6.13	4.11	58.93%
YoY %	13.97%	44.31%	175.27%	-74.97%	18.60%	49.15%	-	-
Horiz. %	200.49%	175.91%	121.90%	44.28%	176.89%	149.15%	100.00%	-
DY	3.49	2.25	2.39	0.00	3.22	1.91	1.80	55.42%
YoY %	55.11%	-5.86%	0.00%	0.00%	68.59%	6.11%	-	-
Horiz. %	193.89%	125.00%	132.78%	0.00%	178.89%	106.11%	100.00%	-
P/NAPS	1.33	1.18	1.12	1.50	1.65	1.68	1.77	-17.33%
YoY %	12.71%	5.36%	-25.33%	-9.09%	-1.79%	-5.08%	-	-
Horiz. %	75.14%	66.67%	63.28%	84.75%	93.22%	94.92%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	22/02/16	27/11/15	18/08/15	27/05/15	16/02/15	26/11/14	-
Price	3.93	3.56	3.55	3.66	4.64	4.78	4.80	-
P/RPS	4.21	5.06	7.65	12.03	3.99	6.75	10.04	-43.94%
YoY %	-16.80%	-33.86%	-36.41%	201.50%	-40.89%	-32.77%	-	-
Horiz. %	41.93%	50.40%	76.20%	119.82%	39.74%	67.23%	100.00%	-
P/EPS	11.49	13.83	21.17	45.75	13.33	16.60	23.41	-37.75%
YoY %	-16.92%	-34.67%	-53.73%	243.21%	-19.70%	-29.09%	-	-
Horiz. %	49.08%	59.08%	90.43%	195.43%	56.94%	70.91%	100.00%	-
EY	8.70	7.23	4.72	2.19	7.50	6.03	4.27	60.64%
YoY %	20.33%	53.18%	115.53%	-70.80%	24.38%	41.22%	-	-
Horiz. %	203.75%	169.32%	110.54%	51.29%	175.64%	141.22%	100.00%	-
DY	3.69	2.25	2.25	0.00	3.32	1.88	1.88	56.69%
YoY %	64.00%	0.00%	0.00%	0.00%	76.60%	0.00%	-	-
Horiz. %	196.28%	119.68%	119.68%	0.00%	176.60%	100.00%	100.00%	-
P/NAPS	1.26	1.18	1.19	1.25	1.60	1.71	1.70	-18.08%
YoY %	6.78%	-0.84%	-4.80%	-21.88%	-6.43%	0.59%	-	-
Horiz. %	74.12%	69.41%	70.00%	73.53%	94.12%	100.59%	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