[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 168.84%
YoY- -30.58%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 276,223 1,064,519 786,961 508,692 257,023 1,640,386 1,236,011 -63.27%
PBT 150,277 408,938 301,536 170,523 62,443 303,312 297,639 -36.67%
Tax -39,756 -107,438 -77,285 -46,263 -16,248 -74,424 -69,594 -31.22%
NP 110,521 301,500 224,251 124,260 46,195 228,888 228,045 -38.38%
-
NP to SH 110,736 301,424 224,171 124,259 46,221 229,121 228,224 -38.33%
-
Tax Rate 26.46% 26.27% 25.63% 27.13% 26.02% 24.54% 23.38% -
Total Cost 165,702 763,019 562,710 384,432 210,828 1,411,498 1,007,966 -70.08%
-
Net Worth 3,137,520 2,907,134 2,932,647 2,838,014 2,788,666 2,737,150 2,783,594 8.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 50,754 97,924 98,266 19,942 20,029 96,107 96,118 -34.74%
Div Payout % 45.83% 32.49% 43.84% 16.05% 43.33% 41.95% 42.12% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,137,520 2,907,134 2,932,647 2,838,014 2,788,666 2,737,150 2,783,594 8.33%
NOSH 1,538,000 1,530,071 1,535,417 1,534,061 1,540,700 1,537,724 1,537,897 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 40.01% 28.32% 28.50% 24.43% 17.97% 13.95% 18.45% -
ROE 3.53% 10.37% 7.64% 4.38% 1.66% 8.37% 8.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.96 69.57 51.25 33.16 16.68 106.68 80.37 -63.27%
EPS 7.20 19.70 14.60 8.10 3.00 14.90 14.80 -38.22%
DPS 3.30 6.40 6.40 1.30 1.30 6.25 6.25 -34.74%
NAPS 2.04 1.90 1.91 1.85 1.81 1.78 1.81 8.32%
Adjusted Per Share Value based on latest NOSH - 1,530,156
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.85 68.78 50.85 32.87 16.61 105.99 79.86 -63.27%
EPS 7.15 19.47 14.48 8.03 2.99 14.80 14.75 -38.37%
DPS 3.28 6.33 6.35 1.29 1.29 6.21 6.21 -34.73%
NAPS 2.0271 1.8783 1.8948 1.8336 1.8018 1.7685 1.7985 8.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.95 2.88 2.71 2.54 2.35 1.69 1.82 -
P/RPS 16.43 4.14 5.29 7.66 14.09 1.58 2.26 276.64%
P/EPS 40.97 14.62 18.56 31.36 78.33 11.34 12.26 124.01%
EY 2.44 6.84 5.39 3.19 1.28 8.82 8.15 -55.34%
DY 1.12 2.22 2.36 0.51 0.55 3.70 3.43 -52.67%
P/NAPS 1.45 1.52 1.42 1.37 1.30 0.95 1.01 27.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 31/05/10 11/02/10 25/11/09 17/08/09 17/06/09 24/02/09 -
Price 3.05 2.78 2.55 2.81 2.42 2.24 1.77 -
P/RPS 16.98 4.00 4.98 8.47 14.51 2.10 2.20 292.01%
P/EPS 42.36 14.11 17.47 34.69 80.67 15.03 11.93 133.28%
EY 2.36 7.09 5.73 2.88 1.24 6.65 8.38 -57.13%
DY 1.08 2.30 2.51 0.46 0.54 2.79 3.53 -54.69%
P/NAPS 1.50 1.46 1.34 1.52 1.34 1.26 0.98 32.91%

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