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

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	276,223	1,064,519	786,961	508,692	257,023	1,640,386	1,236,011	-63.27%
YoY %	-74.05%	35.27%	54.70%	97.92%	-84.33%	32.72%	-	-
Horiz. %	22.35%	86.13%	63.67%	41.16%	20.79%	132.72%	100.00%	-
PBT	150,277	408,938	301,536	170,523	62,443	303,312	297,639	-36.67%
YoY %	-63.25%	35.62%	76.83%	173.09%	-79.41%	1.91%	-	-
Horiz. %	50.49%	137.39%	101.31%	57.29%	20.98%	101.91%	100.00%	-
Tax	-39,756	-107,438	-77,285	-46,263	-16,248	-74,424	-69,594	-31.22%
YoY %	63.00%	-39.02%	-67.06%	-184.73%	78.17%	-6.94%	-	-
Horiz. %	57.13%	154.38%	111.05%	66.48%	23.35%	106.94%	100.00%	-
NP	110,521	301,500	224,251	124,260	46,195	228,888	228,045	-38.38%
YoY %	-63.34%	34.45%	80.47%	168.99%	-79.82%	0.37%	-	-
Horiz. %	48.46%	132.21%	98.34%	54.49%	20.26%	100.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,736	301,424	224,171	124,259	46,221	229,121	228,224	-38.33%
YoY %	-63.26%	34.46%	80.41%	168.84%	-79.83%	0.39%	-	-
Horiz. %	48.52%	132.07%	98.22%	54.45%	20.25%	100.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.46%	26.27%	25.63%	27.13%	26.02%	24.54%	23.38%	-
YoY %	0.72%	2.50%	-5.53%	4.27%	6.03%	4.96%	-	-
Horiz. %	113.17%	112.36%	109.62%	116.04%	111.29%	104.96%	100.00%	-
Total Cost	165,702	763,019	562,710	384,432	210,828	1,411,498	1,007,966	-70.08%
YoY %	-78.28%	35.60%	46.37%	82.34%	-85.06%	40.03%	-	-
Horiz. %	16.44%	75.70%	55.83%	38.14%	20.92%	140.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	7.92%	-0.87%	3.33%	1.77%	1.88%	-1.67%	-	-
Horiz. %	112.71%	104.44%	105.35%	101.96%	100.18%	98.33%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	50,754	97,924	98,266	19,942	20,029	96,107	96,118	-34.74%
YoY %	-48.17%	-0.35%	392.76%	-0.43%	-79.16%	-0.01%	-	-
Horiz. %	52.80%	101.88%	102.23%	20.75%	20.84%	99.99%	100.00%	-
Div Payout %	45.83%	32.49%	43.84%	16.05%	43.33%	41.95%	42.12%	-
YoY %	41.06%	-25.89%	173.15%	-62.96%	3.29%	-0.40%	-	-
Horiz. %	108.81%	77.14%	104.08%	38.11%	102.87%	99.60%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
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%
YoY %	7.92%	-0.87%	3.33%	1.77%	1.88%	-1.67%	-	-
Horiz. %	112.71%	104.44%	105.35%	101.96%	100.18%	98.33%	100.00%	-
NOSH	1,538,000	1,530,071	1,535,417	1,534,061	1,540,700	1,537,724	1,537,897	0.00%
YoY %	0.52%	-0.35%	0.09%	-0.43%	0.19%	-0.01%	-	-
Horiz. %	100.01%	99.49%	99.84%	99.75%	100.18%	99.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	40.01%	28.32%	28.50%	24.43%	17.97%	13.95%	18.45%	-
YoY %	41.28%	-0.63%	16.66%	35.95%	28.82%	-24.39%	-	-
Horiz. %	216.86%	153.50%	154.47%	132.41%	97.40%	75.61%	100.00%	-
ROE	3.53%	10.37%	7.64%	4.38%	1.66%	8.37%	8.20%	-
YoY %	-65.96%	35.73%	74.43%	163.86%	-80.17%	2.07%	-	-
Horiz. %	43.05%	126.46%	93.17%	53.41%	20.24%	102.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	17.96	69.57	51.25	33.16	16.68	106.68	80.37	-63.27%
YoY %	-74.18%	35.75%	54.55%	98.80%	-84.36%	32.74%	-	-
Horiz. %	22.35%	86.56%	63.77%	41.26%	20.75%	132.74%	100.00%	-
EPS	7.20	19.70	14.60	8.10	3.00	14.90	14.80	-38.22%
YoY %	-63.45%	34.93%	80.25%	170.00%	-79.87%	0.68%	-	-
Horiz. %	48.65%	133.11%	98.65%	54.73%	20.27%	100.68%	100.00%	-
DPS	3.30	6.40	6.40	1.30	1.30	6.25	6.25	-34.74%
YoY %	-48.44%	0.00%	392.31%	0.00%	-79.20%	0.00%	-	-
Horiz. %	52.80%	102.40%	102.40%	20.80%	20.80%	100.00%	100.00%	-
NAPS	2.04	1.90	1.91	1.85	1.81	1.78	1.81	8.32%
YoY %	7.37%	-0.52%	3.24%	2.21%	1.69%	-1.66%	-	-
Horiz. %	112.71%	104.97%	105.52%	102.21%	100.00%	98.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,530,156
RPS	17.84	68.76	50.83	32.86	16.60	105.96	79.84	-63.27%
YoY %	-74.05%	35.27%	54.69%	97.95%	-84.33%	32.72%	-	-
Horiz. %	22.34%	86.12%	63.66%	41.16%	20.79%	132.72%	100.00%	-
EPS	7.15	19.47	14.48	8.03	2.99	14.80	14.74	-38.34%
YoY %	-63.28%	34.46%	80.32%	168.56%	-79.80%	0.41%	-	-
Horiz. %	48.51%	132.09%	98.24%	54.48%	20.28%	100.41%	100.00%	-
DPS	3.28	6.33	6.35	1.29	1.29	6.21	6.21	-34.73%
YoY %	-48.18%	-0.31%	392.25%	0.00%	-79.23%	0.00%	-	-
Horiz. %	52.82%	101.93%	102.25%	20.77%	20.77%	100.00%	100.00%	-
NAPS	2.0267	1.8779	1.8943	1.8332	1.8013	1.7681	1.7981	8.32%
YoY %	7.92%	-0.87%	3.33%	1.77%	1.88%	-1.67%	-	-
Horiz. %	112.71%	104.44%	105.35%	101.95%	100.18%	98.33%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	296.86%	-21.74%	-30.94%	-45.64%	791.77%	-30.09%	-	-
Horiz. %	726.99%	183.19%	234.07%	338.94%	623.45%	69.91%	100.00%	-
P/EPS	40.97	14.62	18.56	31.36	78.33	11.34	12.26	124.01%
YoY %	180.23%	-21.23%	-40.82%	-59.96%	590.74%	-7.50%	-	-
Horiz. %	334.18%	119.25%	151.39%	255.79%	638.91%	92.50%	100.00%	-
EY	2.44	6.84	5.39	3.19	1.28	8.82	8.15	-55.34%
YoY %	-64.33%	26.90%	68.97%	149.22%	-85.49%	8.22%	-	-
Horiz. %	29.94%	83.93%	66.13%	39.14%	15.71%	108.22%	100.00%	-
DY	1.12	2.22	2.36	0.51	0.55	3.70	3.43	-52.67%
YoY %	-49.55%	-5.93%	362.75%	-7.27%	-85.14%	7.87%	-	-
Horiz. %	32.65%	64.72%	68.80%	14.87%	16.03%	107.87%	100.00%	-
P/NAPS	1.45	1.52	1.42	1.37	1.30	0.95	1.01	27.34%
YoY %	-4.61%	7.04%	3.65%	5.38%	36.84%	-5.94%	-	-
Horiz. %	143.56%	150.50%	140.59%	135.64%	128.71%	94.06%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	324.50%	-19.68%	-41.20%	-41.63%	590.95%	-4.55%	-	-
Horiz. %	771.82%	181.82%	226.36%	385.00%	659.55%	95.45%	100.00%	-
P/EPS	42.36	14.11	17.47	34.69	80.67	15.03	11.93	133.28%
YoY %	200.21%	-19.23%	-49.64%	-57.00%	436.73%	25.98%	-	-
Horiz. %	355.07%	118.27%	146.44%	290.78%	676.19%	125.98%	100.00%	-
EY	2.36	7.09	5.73	2.88	1.24	6.65	8.38	-57.13%
YoY %	-66.71%	23.73%	98.96%	132.26%	-81.35%	-20.64%	-	-
Horiz. %	28.16%	84.61%	68.38%	34.37%	14.80%	79.36%	100.00%	-
DY	1.08	2.30	2.51	0.46	0.54	2.79	3.53	-54.69%
YoY %	-53.04%	-8.37%	445.65%	-14.81%	-80.65%	-20.96%	-	-
Horiz. %	30.59%	65.16%	71.10%	13.03%	15.30%	79.04%	100.00%	-
P/NAPS	1.50	1.46	1.34	1.52	1.34	1.26	0.98	32.91%
YoY %	2.74%	8.96%	-11.84%	13.43%	6.35%	28.57%	-	-
Horiz. %	153.06%	148.98%	136.73%	155.10%	136.73%	128.57%	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