[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	307,065	1,128,716	858,181	573,203	276,223	1,064,519	786,961	-46.69%
YoY %	-72.80%	31.52%	49.72%	107.51%	-74.05%	35.27%	-	-
Horiz. %	39.02%	143.43%	109.05%	72.84%	35.10%	135.27%	100.00%	-
PBT	174,066	553,113	438,751	287,915	150,277	408,938	301,536	-30.74%
YoY %	-68.53%	26.07%	52.39%	91.59%	-63.25%	35.62%	-	-
Horiz. %	57.73%	183.43%	145.51%	95.48%	49.84%	135.62%	100.00%	-
Tax	-44,091	-143,962	-114,506	-74,983	-39,756	-107,438	-77,285	-31.28%
YoY %	69.37%	-25.72%	-52.71%	-88.61%	63.00%	-39.02%	-	-
Horiz. %	57.05%	186.27%	148.16%	97.02%	51.44%	139.02%	100.00%	-
NP	129,975	409,151	324,245	212,932	110,521	301,500	224,251	-30.55%
YoY %	-68.23%	26.19%	52.28%	92.66%	-63.34%	34.45%	-	-
Horiz. %	57.96%	182.45%	144.59%	94.95%	49.28%	134.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,766	409,202	324,268	213,009	110,736	301,424	224,171	-30.61%
YoY %	-68.29%	26.19%	52.23%	92.36%	-63.26%	34.46%	-	-
Horiz. %	57.89%	182.54%	144.65%	95.02%	49.40%	134.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	26.03%	26.10%	26.04%	26.46%	26.27%	25.63%	-
YoY %	-2.69%	-0.27%	0.23%	-1.59%	0.72%	2.50%	-	-
Horiz. %	98.83%	101.56%	101.83%	101.60%	103.24%	102.50%	100.00%	-
Total Cost	177,090	719,565	533,936	360,271	165,702	763,019	562,710	-53.83%
YoY %	-75.39%	34.77%	48.20%	117.42%	-78.28%	35.60%	-	-
Horiz. %	31.47%	127.87%	94.89%	64.02%	29.45%	135.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,459,933	3,325,724	3,288,567	3,202,797	3,137,520	2,907,134	2,932,647	11.68%
YoY %	4.04%	1.13%	2.68%	2.08%	7.92%	-0.87%	-	-
Horiz. %	117.98%	113.40%	112.14%	109.21%	106.99%	99.13%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	85,355	107,281	107,069	50,570	50,754	97,924	98,266	-8.98%
YoY %	-20.44%	0.20%	111.72%	-0.36%	-48.17%	-0.35%	-	-
Horiz. %	86.86%	109.17%	108.96%	51.46%	51.65%	99.65%	100.00%	-
Div Payout %	65.78%	26.22%	33.02%	23.74%	45.83%	32.49%	43.84%	-
YoY %	150.88%	-20.59%	39.09%	-48.20%	41.06%	-25.89%	-	-
Horiz. %	150.05%	59.81%	75.32%	54.15%	104.54%	74.11%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	3,459,933	3,325,724	3,288,567	3,202,797	3,137,520	2,907,134	2,932,647	11.68%
YoY %	4.04%	1.13%	2.68%	2.08%	7.92%	-0.87%	-	-
Horiz. %	117.98%	113.40%	112.14%	109.21%	106.99%	99.13%	100.00%	-
NOSH	1,524,200	1,532,591	1,529,565	1,532,438	1,538,000	1,530,071	1,535,417	-0.48%
YoY %	-0.55%	0.20%	-0.19%	-0.36%	0.52%	-0.35%	-	-
Horiz. %	99.27%	99.82%	99.62%	99.81%	100.17%	99.65%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	42.33%	36.25%	37.78%	37.15%	40.01%	28.32%	28.50%	-
YoY %	16.77%	-4.05%	1.70%	-7.15%	41.28%	-0.63%	-	-
Horiz. %	148.53%	127.19%	132.56%	130.35%	140.39%	99.37%	100.00%	-
ROE	3.75%	12.30%	9.86%	6.65%	3.53%	10.37%	7.64%	-
YoY %	-69.51%	24.75%	48.27%	88.39%	-65.96%	35.73%	-	-
Horiz. %	49.08%	160.99%	129.06%	87.04%	46.20%	135.73%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	20.15	73.65	56.11	37.40	17.96	69.57	51.25	-46.42%
YoY %	-72.64%	31.26%	50.03%	108.24%	-74.18%	35.75%	-	-
Horiz. %	39.32%	143.71%	109.48%	72.98%	35.04%	135.75%	100.00%	-
EPS	8.50	26.70	21.20	13.90	7.20	19.70	14.60	-30.34%
YoY %	-68.16%	25.94%	52.52%	93.06%	-63.45%	34.93%	-	-
Horiz. %	58.22%	182.88%	145.21%	95.21%	49.32%	134.93%	100.00%	-
DPS	5.60	7.00	7.00	3.30	3.30	6.40	6.40	-8.53%
YoY %	-20.00%	0.00%	112.12%	0.00%	-48.44%	0.00%	-	-
Horiz. %	87.50%	109.38%	109.38%	51.56%	51.56%	100.00%	100.00%	-
NAPS	2.27	2.17	2.15	2.09	2.04	1.90	1.91	12.23%
YoY %	4.61%	0.93%	2.87%	2.45%	7.37%	-0.52%	-	-
Horiz. %	118.85%	113.61%	112.57%	109.42%	106.81%	99.48%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,526,462
RPS	19.83	72.91	55.43	37.03	17.84	68.76	50.83	-46.70%
YoY %	-72.80%	31.54%	49.69%	107.57%	-74.05%	35.27%	-	-
Horiz. %	39.01%	143.44%	109.05%	72.85%	35.10%	135.27%	100.00%	-
EPS	8.38	26.43	20.95	13.76	7.15	19.47	14.48	-30.62%
YoY %	-68.29%	26.16%	52.25%	92.45%	-63.28%	34.46%	-	-
Horiz. %	57.87%	182.53%	144.68%	95.03%	49.38%	134.46%	100.00%	-
DPS	5.51	6.93	6.92	3.27	3.28	6.33	6.35	-9.04%
YoY %	-20.49%	0.14%	111.62%	-0.30%	-48.18%	-0.31%	-	-
Horiz. %	86.77%	109.13%	108.98%	51.50%	51.65%	99.69%	100.00%	-
NAPS	2.2349	2.1483	2.1243	2.0688	2.0267	1.8779	1.8943	11.68%
YoY %	4.03%	1.13%	2.68%	2.08%	7.92%	-0.87%	-	-
Horiz. %	117.98%	113.41%	112.14%	109.21%	106.99%	99.13%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.18	3.17	3.04	3.09	2.95	2.88	2.71	-
P/RPS	15.78	4.30	5.42	8.26	16.43	4.14	5.29	107.63%
YoY %	266.98%	-20.66%	-34.38%	-49.73%	296.86%	-21.74%	-	-
Horiz. %	298.30%	81.29%	102.46%	156.14%	310.59%	78.26%	100.00%	-
P/EPS	37.35	11.87	14.34	22.23	40.97	14.62	18.56	59.59%
YoY %	214.66%	-17.22%	-35.49%	-45.74%	180.23%	-21.23%	-	-
Horiz. %	201.24%	63.95%	77.26%	119.77%	220.74%	78.77%	100.00%	-
EY	2.68	8.42	6.97	4.50	2.44	6.84	5.39	-37.31%
YoY %	-68.17%	20.80%	54.89%	84.43%	-64.33%	26.90%	-	-
Horiz. %	49.72%	156.22%	129.31%	83.49%	45.27%	126.90%	100.00%	-
DY	1.76	2.21	2.30	1.07	1.12	2.22	2.36	-17.80%
YoY %	-20.36%	-3.91%	114.95%	-4.46%	-49.55%	-5.93%	-	-
Horiz. %	74.58%	93.64%	97.46%	45.34%	47.46%	94.07%	100.00%	-
P/NAPS	1.40	1.46	1.41	1.48	1.45	1.52	1.42	-0.94%
YoY %	-4.11%	3.55%	-4.73%	2.07%	-4.61%	7.04%	-	-
Horiz. %	98.59%	102.82%	99.30%	104.23%	102.11%	107.04%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	25/05/11	21/02/11	22/11/10	20/08/10	31/05/10	11/02/10	-
Price	3.42	3.05	3.10	3.17	3.05	2.78	2.55	-
P/RPS	16.98	4.14	5.53	8.47	16.98	4.00	4.98	127.04%
YoY %	310.14%	-25.14%	-34.71%	-50.12%	324.50%	-19.68%	-	-
Horiz. %	340.96%	83.13%	111.04%	170.08%	340.96%	80.32%	100.00%	-
P/EPS	40.17	11.42	14.62	22.81	42.36	14.11	17.47	74.47%
YoY %	251.75%	-21.89%	-35.91%	-46.15%	200.21%	-19.23%	-	-
Horiz. %	229.94%	65.37%	83.69%	130.57%	242.47%	80.77%	100.00%	-
EY	2.49	8.75	6.84	4.38	2.36	7.09	5.73	-42.71%
YoY %	-71.54%	27.92%	56.16%	85.59%	-66.71%	23.73%	-	-
Horiz. %	43.46%	152.71%	119.37%	76.44%	41.19%	123.73%	100.00%	-
DY	1.64	2.30	2.26	1.04	1.08	2.30	2.51	-24.76%
YoY %	-28.70%	1.77%	117.31%	-3.70%	-53.04%	-8.37%	-	-
Horiz. %	65.34%	91.63%	90.04%	41.43%	43.03%	91.63%	100.00%	-
P/NAPS	1.51	1.41	1.44	1.52	1.50	1.46	1.34	8.31%
YoY %	7.09%	-2.08%	-5.26%	1.33%	2.74%	8.96%	-	-
Horiz. %	112.69%	105.22%	107.46%	113.43%	111.94%	108.96%	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