[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Cumulative Result
Revenue	364,177	1,333,031	978,026	658,312	319,338	1,244,318	930,419	-46.52%
YoY %	-72.68%	36.30%	48.57%	106.15%	-74.34%	33.74%	-	-
Horiz. %	39.14%	143.27%	105.12%	70.75%	34.32%	133.74%	100.00%	-
PBT	183,956	714,020	535,718	357,124	166,368	674,643	510,550	-49.39%
YoY %	-74.24%	33.28%	50.01%	114.66%	-75.34%	32.14%	-	-
Horiz. %	36.03%	139.85%	104.93%	69.95%	32.59%	132.14%	100.00%	-
Tax	-46,165	-175,897	-136,445	-90,617	-41,791	-171,524	-129,971	-49.87%
YoY %	73.75%	-28.91%	-50.57%	-116.83%	75.64%	-31.97%	-	-
Horiz. %	35.52%	135.34%	104.98%	69.72%	32.15%	131.97%	100.00%	-
NP	137,791	538,123	399,273	266,507	124,577	503,119	380,579	-49.23%
YoY %	-74.39%	34.78%	49.82%	113.93%	-75.24%	32.20%	-	-
Horiz. %	36.21%	141.40%	104.91%	70.03%	32.73%	132.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,791	538,044	399,220	266,478	124,532	502,635	380,125	-49.19%
YoY %	-74.39%	34.77%	49.81%	113.98%	-75.22%	32.23%	-	-
Horiz. %	36.25%	141.54%	105.02%	70.10%	32.76%	132.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	24.63%	25.47%	25.37%	25.12%	25.42%	25.46%	-
YoY %	1.91%	-3.30%	0.39%	1.00%	-1.18%	-0.16%	-	-
Horiz. %	98.59%	96.74%	100.04%	99.65%	98.66%	99.84%	100.00%	-
Total Cost	226,386	794,908	578,753	391,805	194,761	741,199	549,840	-44.68%
YoY %	-71.52%	37.35%	47.71%	101.17%	-73.72%	34.80%	-	-
Horiz. %	41.17%	144.57%	105.26%	71.26%	35.42%	134.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,103,109	3,966,399	3,997,517	3,846,278	3,811,894	3,697,881	3,047,565	21.95%
YoY %	3.45%	-0.78%	3.93%	0.90%	3.08%	21.34%	-	-
Horiz. %	134.64%	130.15%	131.17%	126.21%	125.08%	121.34%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	114,825	253,239	253,277	100,735	100,233	202,394	202,663	-31.55%
YoY %	-54.66%	-0.02%	151.43%	0.50%	-50.48%	-0.13%	-	-
Horiz. %	56.66%	124.96%	124.97%	49.71%	49.46%	99.87%	100.00%	-
Div Payout %	83.33%	47.07%	63.44%	37.80%	80.49%	40.27%	53.31%	-
YoY %	77.03%	-25.80%	67.83%	-53.04%	99.88%	-24.46%	-	-
Horiz. %	156.31%	88.29%	119.00%	70.91%	150.98%	75.54%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	4,103,109	3,966,399	3,997,517	3,846,278	3,811,894	3,697,881	3,047,565	21.95%
YoY %	3.45%	-0.78%	3.93%	0.90%	3.08%	21.34%	-	-
Horiz. %	134.64%	130.15%	131.17%	126.21%	125.08%	121.34%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,518,682	1,521,761	1,523,782	1.06%
YoY %	0.00%	0.00%	0.00%	1.94%	-0.20%	-0.13%	-	-
Horiz. %	101.60%	101.60%	101.60%	101.60%	99.67%	99.87%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	37.84%	40.37%	40.82%	40.48%	39.01%	40.43%	40.90%	-
YoY %	-6.27%	-1.10%	0.84%	3.77%	-3.51%	-1.15%	-	-
Horiz. %	92.52%	98.70%	99.80%	98.97%	95.38%	98.85%	100.00%	-
ROE	3.36%	13.57%	9.99%	6.93%	3.27%	13.59%	12.47%	-
YoY %	-75.24%	35.84%	44.16%	111.93%	-75.94%	8.98%	-	-
Horiz. %	26.94%	108.82%	80.11%	55.57%	26.22%	108.98%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	23.79	87.38	64.10	43.13	21.03	81.77	61.06	-46.68%
YoY %	-72.77%	36.32%	48.62%	105.09%	-74.28%	33.92%	-	-
Horiz. %	38.96%	143.11%	104.98%	70.64%	34.44%	133.92%	100.00%	-
EPS	9.00	35.30	26.20	17.50	8.20	33.00	24.90	-49.29%
YoY %	-74.50%	34.73%	49.71%	113.41%	-75.15%	32.53%	-	-
Horiz. %	36.14%	141.77%	105.22%	70.28%	32.93%	132.53%	100.00%	-
DPS	7.50	16.60	16.60	6.60	6.60	13.30	13.30	-31.76%
YoY %	-54.82%	0.00%	151.52%	0.00%	-50.38%	0.00%	-	-
Horiz. %	56.39%	124.81%	124.81%	49.62%	49.62%	100.00%	100.00%	-
NAPS	2.68	2.60	2.62	2.52	2.51	2.43	2.00	21.56%
YoY %	3.08%	-0.76%	3.97%	0.40%	3.29%	21.50%	-	-
Horiz. %	134.00%	130.00%	131.00%	126.00%	125.50%	121.50%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	23.52	86.11	63.18	42.52	20.63	80.38	60.10	-46.52%
YoY %	-72.69%	36.29%	48.59%	106.11%	-74.33%	33.74%	-	-
Horiz. %	39.13%	143.28%	105.12%	70.75%	34.33%	133.74%	100.00%	-
EPS	8.90	34.75	25.79	17.21	8.04	32.47	24.55	-49.18%
YoY %	-74.39%	34.74%	49.85%	114.05%	-75.24%	32.26%	-	-
Horiz. %	36.25%	141.55%	105.05%	70.10%	32.75%	132.26%	100.00%	-
DPS	7.42	16.36	16.36	6.51	6.47	13.07	13.09	-31.53%
YoY %	-54.65%	0.00%	151.31%	0.62%	-50.50%	-0.15%	-	-
Horiz. %	56.68%	124.98%	124.98%	49.73%	49.43%	99.85%	100.00%	-
NAPS	2.6504	2.5621	2.5822	2.4845	2.4623	2.3886	1.9686	21.94%
YoY %	3.45%	-0.78%	3.93%	0.90%	3.09%	21.33%	-	-
Horiz. %	134.63%	130.15%	131.17%	126.21%	125.08%	121.33%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	5.30	4.40	4.40	4.09	4.16	3.89	3.95	-
P/RPS	22.28	5.04	6.86	9.48	19.78	4.76	6.47	128.20%
YoY %	342.06%	-26.53%	-27.64%	-52.07%	315.55%	-26.43%	-	-
Horiz. %	344.36%	77.90%	106.03%	146.52%	305.72%	73.57%	100.00%	-
P/EPS	58.89	12.48	16.82	23.43	50.73	11.78	15.83	140.28%
YoY %	371.88%	-25.80%	-28.21%	-53.81%	330.65%	-25.58%	-	-
Horiz. %	372.02%	78.84%	106.25%	148.01%	320.47%	74.42%	100.00%	-
EY	1.70	8.02	5.95	4.27	1.97	8.49	6.32	-58.36%
YoY %	-78.80%	34.79%	39.34%	116.75%	-76.80%	34.34%	-	-
Horiz. %	26.90%	126.90%	94.15%	67.56%	31.17%	134.34%	100.00%	-
DY	1.42	3.77	3.77	1.61	1.59	3.42	3.37	-43.82%
YoY %	-62.33%	0.00%	134.16%	1.26%	-53.51%	1.48%	-	-
Horiz. %	42.14%	111.87%	111.87%	47.77%	47.18%	101.48%	100.00%	-
P/NAPS	1.98	1.69	1.68	1.62	1.66	1.60	1.98	0.00%
YoY %	17.16%	0.60%	3.70%	-2.41%	3.75%	-19.19%	-	-
Horiz. %	100.00%	85.35%	84.85%	81.82%	83.84%	80.81%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	06/08/13	21/05/13	19/02/13	20/11/12	15/08/12	23/05/12	21/02/12	-
Price	5.38	4.97	4.04	4.07	4.32	3.82	3.75	-
P/RPS	22.62	5.69	6.30	9.44	20.54	4.67	6.14	138.72%
YoY %	297.54%	-9.68%	-33.26%	-54.04%	339.83%	-23.94%	-	-
Horiz. %	368.40%	92.67%	102.61%	153.75%	334.53%	76.06%	100.00%	-
P/EPS	59.78	14.09	15.44	23.31	52.68	11.57	15.03	151.24%
YoY %	324.27%	-8.74%	-33.76%	-55.75%	355.32%	-23.02%	-	-
Horiz. %	397.74%	93.75%	102.73%	155.09%	350.50%	76.98%	100.00%	-
EY	1.67	7.10	6.48	4.29	1.90	8.65	6.65	-60.22%
YoY %	-76.48%	9.57%	51.05%	125.79%	-78.03%	30.08%	-	-
Horiz. %	25.11%	106.77%	97.44%	64.51%	28.57%	130.08%	100.00%	-
DY	1.39	3.34	4.11	1.62	1.53	3.48	3.55	-46.50%
YoY %	-58.38%	-18.73%	153.70%	5.88%	-56.03%	-1.97%	-	-
Horiz. %	39.15%	94.08%	115.77%	45.63%	43.10%	98.03%	100.00%	-
P/NAPS	2.01	1.91	1.54	1.62	1.72	1.57	1.88	4.56%
YoY %	5.24%	24.03%	-4.94%	-5.81%	9.55%	-16.49%	-	-
Horiz. %	106.91%	101.60%	81.91%	86.17%	91.49%	83.51%	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