[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	725,366	336,739	1,348,964	1,007,550	678,918	364,177	1,333,031	-33.32%
YoY %	115.41%	-75.04%	33.89%	48.41%	86.43%	-72.68%	-	-
Horiz. %	54.41%	25.26%	101.20%	75.58%	50.93%	27.32%	100.00%	-
PBT	410,357	173,319	749,351	541,605	360,119	183,956	714,020	-30.85%
YoY %	136.76%	-76.87%	38.36%	50.40%	95.76%	-74.24%	-	-
Horiz. %	57.47%	24.27%	104.95%	75.85%	50.44%	25.76%	100.00%	-
Tax	-99,219	-42,509	-185,803	-136,070	-91,093	-46,165	-175,897	-31.70%
YoY %	-133.41%	77.12%	-36.55%	-49.37%	-97.32%	73.75%	-	-
Horiz. %	56.41%	24.17%	105.63%	77.36%	51.79%	26.25%	100.00%	-
NP	311,138	130,810	563,548	405,535	269,026	137,791	538,123	-30.57%
YoY %	137.85%	-76.79%	38.96%	50.74%	95.24%	-74.39%	-	-
Horiz. %	57.82%	24.31%	104.72%	75.36%	49.99%	25.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	311,138	130,810	563,548	405,535	269,026	137,791	538,044	-30.56%
YoY %	137.85%	-76.79%	38.96%	50.74%	95.24%	-74.39%	-	-
Horiz. %	57.83%	24.31%	104.74%	75.37%	50.00%	25.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.18%	24.53%	24.80%	25.12%	25.30%	25.10%	24.63%	-
YoY %	-1.43%	-1.09%	-1.27%	-0.71%	0.80%	1.91%	-	-
Horiz. %	98.17%	99.59%	100.69%	101.99%	102.72%	101.91%	100.00%	-
Total Cost	414,228	205,929	785,416	602,015	409,892	226,386	794,908	-35.21%
YoY %	101.15%	-73.78%	30.46%	46.87%	81.06%	-71.52%	-	-
Horiz. %	52.11%	25.91%	98.81%	75.73%	51.56%	28.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,280,044	4,076,404	4,087,067	3,943,593	4,074,388	4,103,109	3,966,399	5.19%
YoY %	5.00%	-0.26%	3.64%	-3.21%	-0.70%	3.45%	-	-
Horiz. %	107.91%	102.77%	103.04%	99.43%	102.72%	103.45%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	136,597	-	448,209	288,185	114,449	114,825	253,239	-33.71%
YoY %	0.00%	-	55.53%	151.80%	-0.33%	-54.66%	-	-
Horiz. %	53.94%	-	176.99%	113.80%	45.19%	45.34%	100.00%	-
Div Payout %	43.90%	-	79.53%	71.06%	42.54%	83.33%	47.07%	-
YoY %	0.00%	-	11.92%	67.04%	-48.95%	77.03%	-	-
Horiz. %	93.27%	-	168.96%	150.97%	90.38%	177.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	4,280,044	4,076,404	4,087,067	3,943,593	4,074,388	4,103,109	3,966,399	5.19%
YoY %	5.00%	-0.26%	3.64%	-3.21%	-0.70%	3.45%	-	-
Horiz. %	107.91%	102.77%	103.04%	99.43%	102.72%	103.45%	100.00%	-
NOSH	1,517,746	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	-1.31%
YoY %	-1.96%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.04%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	42.89%	38.85%	41.78%	40.25%	39.63%	37.84%	40.37%	-
YoY %	10.40%	-7.01%	3.80%	1.56%	4.73%	-6.27%	-	-
Horiz. %	106.24%	96.23%	103.49%	99.70%	98.17%	93.73%	100.00%	-
ROE	7.27%	3.21%	13.79%	10.28%	6.60%	3.36%	13.57%	-
YoY %	126.48%	-76.72%	34.14%	55.76%	96.43%	-75.24%	-	-
Horiz. %	53.57%	23.66%	101.62%	75.76%	48.64%	24.76%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	47.79	22.14	88.79	66.43	44.49	23.79	87.38	-33.09%
YoY %	115.85%	-75.06%	33.66%	49.31%	87.01%	-72.77%	-	-
Horiz. %	54.69%	25.34%	101.61%	76.02%	50.92%	27.23%	100.00%	-
EPS	20.50	8.60	37.20	26.70	17.70	9.00	35.30	-30.37%
YoY %	138.37%	-76.88%	39.33%	50.85%	96.67%	-74.50%	-	-
Horiz. %	58.07%	24.36%	105.38%	75.64%	50.14%	25.50%	100.00%	-
DPS	9.00	0.00	29.50	19.00	7.50	7.50	16.60	-33.48%
YoY %	0.00%	0.00%	55.26%	153.33%	0.00%	-54.82%	-	-
Horiz. %	54.22%	0.00%	177.71%	114.46%	45.18%	45.18%	100.00%	-
NAPS	2.82	2.68	2.69	2.60	2.67	2.68	2.60	5.55%
YoY %	5.22%	-0.37%	3.46%	-2.62%	-0.37%	3.08%	-	-
Horiz. %	108.46%	103.08%	103.46%	100.00%	102.69%	103.08%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	46.87	21.76	87.16	65.10	43.86	23.53	86.13	-33.32%
YoY %	115.40%	-75.03%	33.89%	48.43%	86.40%	-72.68%	-	-
Horiz. %	54.42%	25.26%	101.20%	75.58%	50.92%	27.32%	100.00%	-
EPS	20.10	8.45	36.41	26.20	17.38	8.90	34.76	-30.56%
YoY %	137.87%	-76.79%	38.97%	50.75%	95.28%	-74.40%	-	-
Horiz. %	57.83%	24.31%	104.75%	75.37%	50.00%	25.60%	100.00%	-
DPS	8.83	0.00	28.96	18.62	7.39	7.42	16.36	-33.68%
YoY %	0.00%	0.00%	55.53%	151.96%	-0.40%	-54.65%	-	-
Horiz. %	53.97%	0.00%	177.02%	113.81%	45.17%	45.35%	100.00%	-
NAPS	2.7653	2.6338	2.6406	2.548	2.6325	2.651	2.5627	5.19%
YoY %	4.99%	-0.26%	3.63%	-3.21%	-0.70%	3.45%	-	-
Horiz. %	107.91%	102.77%	103.04%	99.43%	102.72%	103.45%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	4.99	4.72	4.41	4.76	5.01	5.30	4.40	-
P/RPS	10.44	21.32	4.97	7.17	11.26	22.28	5.04	62.42%
YoY %	-51.03%	328.97%	-30.68%	-36.32%	-49.46%	342.06%	-	-
Horiz. %	207.14%	423.02%	98.61%	142.26%	223.41%	442.06%	100.00%	-
P/EPS	24.34	54.88	11.89	17.80	28.42	58.89	12.48	56.03%
YoY %	-55.65%	361.56%	-33.20%	-37.37%	-51.74%	371.88%	-	-
Horiz. %	195.03%	439.74%	95.27%	142.63%	227.72%	471.88%	100.00%	-
EY	4.11	1.82	8.41	5.62	3.52	1.70	8.02	-35.93%
YoY %	125.82%	-78.36%	49.64%	59.66%	107.06%	-78.80%	-	-
Horiz. %	51.25%	22.69%	104.86%	70.07%	43.89%	21.20%	100.00%	-
DY	1.80	0.00	6.69	3.99	1.50	1.42	3.77	-38.88%
YoY %	0.00%	0.00%	67.67%	166.00%	5.63%	-62.33%	-	-
Horiz. %	47.75%	0.00%	177.45%	105.84%	39.79%	37.67%	100.00%	-
P/NAPS	1.77	1.76	1.64	1.83	1.88	1.98	1.69	3.12%
YoY %	0.57%	7.32%	-10.38%	-2.66%	-5.05%	17.16%	-	-
Horiz. %	104.73%	104.14%	97.04%	108.28%	111.24%	117.16%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	11/08/14	22/05/14	13/02/14	29/11/13	06/08/13	21/05/13	-
Price	4.80	4.88	4.71	4.69	4.94	5.38	4.97	-
P/RPS	10.04	22.04	5.30	7.06	11.10	22.62	5.69	45.97%
YoY %	-54.45%	315.85%	-24.93%	-36.40%	-50.93%	297.54%	-	-
Horiz. %	176.45%	387.35%	93.15%	124.08%	195.08%	397.54%	100.00%	-
P/EPS	23.41	56.74	12.70	17.54	28.02	59.78	14.09	40.23%
YoY %	-58.74%	346.77%	-27.59%	-37.40%	-53.13%	324.27%	-	-
Horiz. %	166.15%	402.70%	90.13%	124.49%	198.86%	424.27%	100.00%	-
EY	4.27	1.76	7.87	5.70	3.57	1.67	7.10	-28.72%
YoY %	142.61%	-77.64%	38.07%	59.66%	113.77%	-76.48%	-	-
Horiz. %	60.14%	24.79%	110.85%	80.28%	50.28%	23.52%	100.00%	-
DY	1.88	0.00	6.26	4.05	1.52	1.39	3.34	-31.80%
YoY %	0.00%	0.00%	54.57%	166.45%	9.35%	-58.38%	-	-
Horiz. %	56.29%	0.00%	187.43%	121.26%	45.51%	41.62%	100.00%	-
P/NAPS	1.70	1.82	1.75	1.80	1.85	2.01	1.91	-7.46%
YoY %	-6.59%	4.00%	-2.78%	-2.70%	-7.96%	5.24%	-	-
Horiz. %	89.01%	95.29%	91.62%	94.24%	96.86%	105.24%	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