[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	91.99	69.21	45.88	29.96	114.49	69.47	46.86	56.71%
YoY %	32.91%	50.85%	53.14%	-73.83%	64.80%	48.25%	-	-
Horiz. %	196.31%	147.70%	97.91%	63.94%	244.32%	148.25%	100.00%	-
EPS	33.72	25.33	16.57	7.88	34.29	28.26	20.10	41.14%
YoY %	33.12%	52.87%	110.28%	-77.02%	21.34%	40.60%	-	-
Horiz. %	167.76%	126.02%	82.44%	39.20%	170.60%	140.60%	100.00%	-
DPS	14.30	7.87	7.91	0.00	15.17	8.83	8.82	37.96%
YoY %	81.70%	-0.51%	0.00%	0.00%	71.80%	0.11%	-	-
Horiz. %	162.13%	89.23%	89.68%	0.00%	172.00%	100.11%	100.00%	-
NAPS	3.0862	2.9721	2.9456	2.8748	2.8571	2.7476	2.7647	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
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 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

132,466,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.98

-0.04

92,857,600

YNHPROP

0.495

-0.11

91,876,800

AHB-WC

0.07

0.00

83,307,200

DNEX

0.435

-0.03

68,702,400

HSI-CV7

0.04

-0.015

55,149,500

SBH

0.345

+0.025

51,713,700

More active Stocks

THETA

1.72

+0.24

19,767,300

PENTA

5.08

+0.15

4,017,700

AIRPORT

9.75

+0.15

1,708,000

UTDPLT

24.22

+0.14

83,700

PTT

2.35

+0.12

2,964,200

F&N

31.82

+0.10

277,200

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,407,800

More gainer Stocks

KLK

20.36

-0.32

646,000

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.16

-0.22

362,100

PCHEM

6.36

-0.16

1,615,100

HLFG

17.24

-0.16

45,000

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