[ABMB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	1,007,550	678,918	364,177	1,333,031	978,026	658,312	319,338	114.66%
YoY %	48.41%	86.43%	-72.68%	36.30%	48.57%	106.15%	-	-
Horiz. %	315.51%	212.60%	114.04%	417.44%	306.27%	206.15%	100.00%	-
PBT	541,605	360,119	183,956	714,020	535,718	357,124	166,368	119.18%
YoY %	50.40%	95.76%	-74.24%	33.28%	50.01%	114.66%	-	-
Horiz. %	325.55%	216.46%	110.57%	429.18%	322.01%	214.66%	100.00%	-
Tax	-136,070	-91,093	-46,165	-175,897	-136,445	-90,617	-41,791	119.20%
YoY %	-49.37%	-97.32%	73.75%	-28.91%	-50.57%	-116.83%	-	-
Horiz. %	325.60%	217.97%	110.47%	420.90%	326.49%	216.83%	100.00%	-
NP	405,535	269,026	137,791	538,123	399,273	266,507	124,577	119.17%
YoY %	50.74%	95.24%	-74.39%	34.78%	49.82%	113.93%	-	-
Horiz. %	325.53%	215.95%	110.61%	431.96%	320.50%	213.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,535	269,026	137,791	538,044	399,220	266,478	124,532	119.22%
YoY %	50.74%	95.24%	-74.39%	34.77%	49.81%	113.98%	-	-
Horiz. %	325.65%	216.03%	110.65%	432.05%	320.58%	213.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	25.30%	25.10%	24.63%	25.47%	25.37%	25.12%	-
YoY %	-0.71%	0.80%	1.91%	-3.30%	0.39%	1.00%	-	-
Horiz. %	100.00%	100.72%	99.92%	98.05%	101.39%	101.00%	100.00%	-
Total Cost	602,015	409,892	226,386	794,908	578,753	391,805	194,761	111.76%
YoY %	46.87%	81.06%	-71.52%	37.35%	47.71%	101.17%	-	-
Horiz. %	309.10%	210.46%	116.24%	408.15%	297.16%	201.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,943,593	4,074,388	4,103,109	3,966,399	3,997,517	3,846,278	3,811,894	2.28%
YoY %	-3.21%	-0.70%	3.45%	-0.78%	3.93%	0.90%	-	-
Horiz. %	103.45%	106.89%	107.64%	104.05%	104.87%	100.90%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	288,185	114,449	114,825	253,239	253,277	100,735	100,233	101.80%
YoY %	151.80%	-0.33%	-54.66%	-0.02%	151.43%	0.50%	-	-
Horiz. %	287.52%	114.18%	114.56%	252.65%	252.69%	100.50%	100.00%	-
Div Payout %	71.06%	42.54%	83.33%	47.07%	63.44%	37.80%	80.49%	-
YoY %	67.04%	-48.95%	77.03%	-25.80%	67.83%	-53.04%	-	-
Horiz. %	88.28%	52.85%	103.53%	58.48%	78.82%	46.96%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	3,943,593	4,074,388	4,103,109	3,966,399	3,997,517	3,846,278	3,811,894	2.28%
YoY %	-3.21%	-0.70%	3.45%	-0.78%	3.93%	0.90%	-	-
Horiz. %	103.45%	106.89%	107.64%	104.05%	104.87%	100.90%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,518,682	1.28%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.94%	-	-
Horiz. %	101.94%	101.94%	101.94%	101.94%	101.94%	101.94%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	40.25%	39.63%	37.84%	40.37%	40.82%	40.48%	39.01%	-
YoY %	1.56%	4.73%	-6.27%	-1.10%	0.84%	3.77%	-	-
Horiz. %	103.18%	101.59%	97.00%	103.49%	104.64%	103.77%	100.00%	-
ROE	10.28%	6.60%	3.36%	13.57%	9.99%	6.93%	3.27%	-
YoY %	55.76%	96.43%	-75.24%	35.84%	44.16%	111.93%	-	-
Horiz. %	314.37%	201.83%	102.75%	414.98%	305.50%	211.93%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	66.43	44.49	23.79	87.38	64.10	43.13	21.03	114.83%
YoY %	49.31%	87.01%	-72.77%	36.32%	48.62%	105.09%	-	-
Horiz. %	315.88%	211.55%	113.12%	415.50%	304.80%	205.09%	100.00%	-
EPS	26.70	17.70	9.00	35.30	26.20	17.50	8.20	119.21%
YoY %	50.85%	96.67%	-74.50%	34.73%	49.71%	113.41%	-	-
Horiz. %	325.61%	215.85%	109.76%	430.49%	319.51%	213.41%	100.00%	-
DPS	19.00	7.50	7.50	16.60	16.60	6.60	6.60	101.97%
YoY %	153.33%	0.00%	-54.82%	0.00%	151.52%	0.00%	-	-
Horiz. %	287.88%	113.64%	113.64%	251.52%	251.52%	100.00%	100.00%	-
NAPS	2.60	2.67	2.68	2.60	2.62	2.52	2.51	2.36%
YoY %	-2.62%	-0.37%	3.08%	-0.76%	3.97%	0.40%	-	-
Horiz. %	103.59%	106.37%	106.77%	103.59%	104.38%	100.40%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	65.08	43.85	23.52	86.11	63.18	42.52	20.63	114.64%
YoY %	48.42%	86.44%	-72.69%	36.29%	48.59%	106.11%	-	-
Horiz. %	315.46%	212.55%	114.01%	417.40%	306.25%	206.11%	100.00%	-
EPS	26.20	17.38	8.90	34.75	25.79	17.21	8.04	119.32%
YoY %	50.75%	95.28%	-74.39%	34.74%	49.85%	114.05%	-	-
Horiz. %	325.87%	216.17%	110.70%	432.21%	320.77%	214.05%	100.00%	-
DPS	18.62	7.39	7.42	16.36	16.36	6.51	6.47	101.93%
YoY %	151.96%	-0.40%	-54.65%	0.00%	151.31%	0.62%	-	-
Horiz. %	287.79%	114.22%	114.68%	252.86%	252.86%	100.62%	100.00%	-
NAPS	2.5474	2.6319	2.6504	2.5621	2.5822	2.4845	2.4623	2.28%
YoY %	-3.21%	-0.70%	3.45%	-0.78%	3.93%	0.90%	-	-
Horiz. %	103.46%	106.89%	107.64%	104.05%	104.87%	100.90%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	4.76	5.01	5.30	4.40	4.40	4.09	4.16	-
P/RPS	7.17	11.26	22.28	5.04	6.86	9.48	19.78	-49.06%
YoY %	-36.32%	-49.46%	342.06%	-26.53%	-27.64%	-52.07%	-	-
Horiz. %	36.25%	56.93%	112.64%	25.48%	34.68%	47.93%	100.00%	-
P/EPS	17.80	28.42	58.89	12.48	16.82	23.43	50.73	-50.15%
YoY %	-37.37%	-51.74%	371.88%	-25.80%	-28.21%	-53.81%	-	-
Horiz. %	35.09%	56.02%	116.09%	24.60%	33.16%	46.19%	100.00%	-
EY	5.62	3.52	1.70	8.02	5.95	4.27	1.97	100.76%
YoY %	59.66%	107.06%	-78.80%	34.79%	39.34%	116.75%	-	-
Horiz. %	285.28%	178.68%	86.29%	407.11%	302.03%	216.75%	100.00%	-
DY	3.99	1.50	1.42	3.77	3.77	1.61	1.59	84.35%
YoY %	166.00%	5.63%	-62.33%	0.00%	134.16%	1.26%	-	-
Horiz. %	250.94%	94.34%	89.31%	237.11%	237.11%	101.26%	100.00%	-
P/NAPS	1.83	1.88	1.98	1.69	1.68	1.62	1.66	6.69%
YoY %	-2.66%	-5.05%	17.16%	0.60%	3.70%	-2.41%	-	-
Horiz. %	110.24%	113.25%	119.28%	101.81%	101.20%	97.59%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	13/02/14	29/11/13	06/08/13	21/05/13	19/02/13	20/11/12	15/08/12	-
Price	4.69	4.94	5.38	4.97	4.04	4.07	4.32	-
P/RPS	7.06	11.10	22.62	5.69	6.30	9.44	20.54	-50.83%
YoY %	-36.40%	-50.93%	297.54%	-9.68%	-33.26%	-54.04%	-	-
Horiz. %	34.37%	54.04%	110.13%	27.70%	30.67%	45.96%	100.00%	-
P/EPS	17.54	28.02	59.78	14.09	15.44	23.31	52.68	-51.86%
YoY %	-37.40%	-53.13%	324.27%	-8.74%	-33.76%	-55.75%	-	-
Horiz. %	33.30%	53.19%	113.48%	26.75%	29.31%	44.25%	100.00%	-
EY	5.70	3.57	1.67	7.10	6.48	4.29	1.90	107.59%
YoY %	59.66%	113.77%	-76.48%	9.57%	51.05%	125.79%	-	-
Horiz. %	300.00%	187.89%	87.89%	373.68%	341.05%	225.79%	100.00%	-
DY	4.05	1.52	1.39	3.34	4.11	1.62	1.53	91.01%
YoY %	166.45%	9.35%	-58.38%	-18.73%	153.70%	5.88%	-	-
Horiz. %	264.71%	99.35%	90.85%	218.30%	268.63%	105.88%	100.00%	-
P/NAPS	1.80	1.85	2.01	1.91	1.54	1.62	1.72	3.06%
YoY %	-2.70%	-7.96%	5.24%	24.03%	-4.94%	-5.81%	-	-
Horiz. %	104.65%	107.56%	116.86%	111.05%	89.53%	94.19%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 16:20:00

EMA 5

10 Mins

SELL

2024-06-27 16:10:00

EMA 5

5 Mins

SELL

2024-06-27 16:05:00

EMA 5

5 Mins

BUY

2024-06-27 15:50:00

EMA 5

5 Mins

SELL

2024-06-27 15:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

147,003,600

HSI-CXV

0.11

-0.035

132,493,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.975

-0.045

93,066,500

YNHPROP

0.50

-0.105

91,883,800

AHB-WC

0.07

0.00

83,310,700

DNEX

0.44

-0.025

70,303,200

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,579,600

More active Stocks

THETA

1.72

+0.24

19,882,000

PENTA

5.09

+0.16

4,022,800

AIRPORT

9.75

+0.15

1,715,100

PTT

2.36

+0.13

2,965,700

UTDPLT

24.20

+0.12

83,800

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

IJM

3.05

+0.08

14,936,100

More gainer Stocks

KLK

20.34

-0.34

657,400

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.14

-0.24

362,400

PCHEM

6.36

-0.16

1,633,900

HLFG

17.24

-0.16

45,700

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

ICON

0.92

-0.13

8,364,400

AMWAY

6.93

-0.13

35,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More