[ABMB] QoQ TTM Result on 30-Jun-2014 [#1]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
TTM Result
Revenue	1,508,923	1,418,312	1,396,867	1,321,526	1,348,964	1,362,555	1,353,637	7.51%
YoY %	6.39%	1.54%	5.70%	-2.03%	-1.00%	0.66%	-	-
Horiz. %	111.47%	104.78%	103.19%	97.63%	99.65%	100.66%	100.00%	-
PBT	703,150	786,358	799,589	738,714	749,351	719,907	717,015	-1.29%
YoY %	-10.58%	-1.65%	8.24%	-1.42%	4.09%	0.40%	-	-
Horiz. %	98.07%	109.67%	111.52%	103.03%	104.51%	100.40%	100.00%	-
Tax	-172,370	-190,834	-193,929	-182,147	-185,803	-175,522	-176,373	-1.52%
YoY %	9.68%	1.60%	-6.47%	1.97%	-5.86%	0.48%	-	-
Horiz. %	97.73%	108.20%	109.95%	103.27%	105.35%	99.52%	100.00%	-
NP	530,780	595,524	605,660	556,567	563,548	544,385	540,642	-1.22%
YoY %	-10.87%	-1.67%	8.82%	-1.24%	3.52%	0.69%	-	-
Horiz. %	98.18%	110.15%	112.03%	102.95%	104.24%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,780	595,524	605,660	556,567	563,548	544,359	540,592	-1.21%
YoY %	-10.87%	-1.67%	8.82%	-1.24%	3.53%	0.70%	-	-
Horiz. %	98.18%	110.16%	112.04%	102.96%	104.25%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	24.27%	24.25%	24.66%	24.80%	24.38%	24.60%	-
YoY %	0.99%	0.08%	-1.66%	-0.56%	1.72%	-0.89%	-	-
Horiz. %	99.63%	98.66%	98.58%	100.24%	100.81%	99.11%	100.00%	-
Total Cost	978,143	822,788	791,207	764,959	785,416	818,170	812,995	13.13%
YoY %	18.88%	3.99%	3.43%	-2.60%	-4.00%	0.64%	-	-
Horiz. %	120.31%	101.20%	97.32%	94.09%	96.61%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,434,100	4,263,185	4,273,319	4,076,404	4,087,067	3,943,593	4,074,388	5.80%
YoY %	4.01%	-0.24%	4.83%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.83%	104.63%	104.88%	100.05%	100.31%	96.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	234,238	295,914	295,914	159,532	274,358	114,825	267,402	-8.45%
YoY %	-20.84%	0.00%	85.49%	-41.85%	138.94%	-57.06%	-	-
Horiz. %	87.60%	110.66%	110.66%	59.66%	102.60%	42.94%	100.00%	-
Div Payout %	44.13%	49.69%	48.86%	28.66%	48.68%	21.09%	49.46%	-
YoY %	-11.19%	1.70%	70.48%	-41.13%	130.82%	-57.36%	-	-
Horiz. %	89.22%	100.47%	98.79%	57.95%	98.42%	42.64%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	4,434,100	4,263,185	4,273,319	4,076,404	4,087,067	3,943,593	4,074,388	5.80%
YoY %	4.01%	-0.24%	4.83%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.83%	104.63%	104.88%	100.05%	100.31%	96.79%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	35.18%	41.99%	43.36%	42.12%	41.78%	39.95%	39.94%	-
YoY %	-16.22%	-3.16%	2.94%	0.81%	4.58%	0.03%	-	-
Horiz. %	88.08%	105.13%	108.56%	105.46%	104.61%	100.03%	100.00%	-
ROE	11.97%	13.97%	14.17%	13.65%	13.79%	13.80%	13.27%	-
YoY %	-14.32%	-1.41%	3.81%	-1.02%	-0.07%	3.99%	-	-
Horiz. %	90.20%	105.28%	106.78%	102.86%	103.92%	103.99%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	98.69	93.15	92.18	86.88	88.79	89.83	88.71	7.37%
YoY %	5.95%	1.05%	6.10%	-2.15%	-1.16%	1.26%	-	-
Horiz. %	111.25%	105.01%	103.91%	97.94%	100.09%	101.26%	100.00%	-
EPS	34.71	39.11	39.97	36.59	37.09	35.89	35.43	-1.36%
YoY %	-11.25%	-2.15%	9.24%	-1.35%	3.34%	1.30%	-	-
Horiz. %	97.97%	110.39%	112.81%	103.27%	104.69%	101.30%	100.00%	-
DPS	15.40	19.50	19.50	10.50	18.00	7.50	17.50	-8.17%
YoY %	-21.03%	0.00%	85.71%	-41.67%	140.00%	-57.14%	-	-
Horiz. %	88.00%	111.43%	111.43%	60.00%	102.86%	42.86%	100.00%	-
NAPS	2.90	2.80	2.82	2.68	2.69	2.60	2.67	5.66%
YoY %	3.57%	-0.71%	5.22%	-0.37%	3.46%	-2.62%	-	-
Horiz. %	108.61%	104.87%	105.62%	100.37%	100.75%	97.38%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	97.47	91.62	90.23	85.36	87.14	88.01	87.44	7.51%
YoY %	6.39%	1.54%	5.71%	-2.04%	-0.99%	0.65%	-	-
Horiz. %	111.47%	104.78%	103.19%	97.62%	99.66%	100.65%	100.00%	-
EPS	34.29	38.47	39.12	35.95	36.40	35.16	34.92	-1.20%
YoY %	-10.87%	-1.66%	8.82%	-1.24%	3.53%	0.69%	-	-
Horiz. %	98.20%	110.17%	112.03%	102.95%	104.24%	100.69%	100.00%	-
DPS	15.13	19.11	19.11	10.31	17.72	7.42	17.27	-8.44%
YoY %	-20.83%	0.00%	85.35%	-41.82%	138.81%	-57.04%	-	-
Horiz. %	87.61%	110.65%	110.65%	59.70%	102.61%	42.96%	100.00%	-
NAPS	2.8642	2.7538	2.7604	2.6332	2.64	2.5474	2.6319	5.80%
YoY %	4.01%	-0.24%	4.83%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.83%	104.63%	104.88%	100.05%	100.31%	96.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	4.79	4.70	4.99	4.72	4.41	4.76	5.01	-
P/RPS	4.85	5.05	5.41	5.43	4.97	5.30	5.65	-9.68%
YoY %	-3.96%	-6.65%	-0.37%	9.26%	-6.23%	-6.19%	-	-
Horiz. %	85.84%	89.38%	95.75%	96.11%	87.96%	93.81%	100.00%	-
P/EPS	13.80	12.02	12.48	12.90	11.89	13.26	14.14	-1.61%
YoY %	14.81%	-3.69%	-3.26%	8.49%	-10.33%	-6.22%	-	-
Horiz. %	97.60%	85.01%	88.26%	91.23%	84.09%	93.78%	100.00%	-
EY	7.25	8.32	8.01	7.75	8.41	7.54	7.07	1.69%
YoY %	-12.86%	3.87%	3.35%	-7.85%	11.54%	6.65%	-	-
Horiz. %	102.55%	117.68%	113.30%	109.62%	118.95%	106.65%	100.00%	-
DY	3.22	4.15	3.91	2.22	4.08	1.58	3.49	-5.23%
YoY %	-22.41%	6.14%	76.13%	-45.59%	158.23%	-54.73%	-	-
Horiz. %	92.26%	118.91%	112.03%	63.61%	116.91%	45.27%	100.00%	-
P/NAPS	1.65	1.68	1.77	1.76	1.64	1.83	1.88	-8.33%
YoY %	-1.79%	-5.08%	0.57%	7.32%	-10.38%	-2.66%	-	-
Horiz. %	87.77%	89.36%	94.15%	93.62%	87.23%	97.34%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/05/15	16/02/15	26/11/14	11/08/14	22/05/14	13/02/14	29/11/13	-
Price	4.64	4.78	4.80	4.88	4.71	4.69	4.94	-
P/RPS	4.70	5.13	5.21	5.62	5.30	5.22	5.57	-10.71%
YoY %	-8.38%	-1.54%	-7.30%	6.04%	1.53%	-6.28%	-	-
Horiz. %	84.38%	92.10%	93.54%	100.90%	95.15%	93.72%	100.00%	-
P/EPS	13.37	12.22	12.01	13.34	12.70	13.07	13.94	-2.74%
YoY %	9.41%	1.75%	-9.97%	5.04%	-2.83%	-6.24%	-	-
Horiz. %	95.91%	87.66%	86.15%	95.70%	91.10%	93.76%	100.00%	-
EY	7.48	8.18	8.33	7.50	7.87	7.65	7.17	2.86%
YoY %	-8.56%	-1.80%	11.07%	-4.70%	2.88%	6.69%	-	-
Horiz. %	104.32%	114.09%	116.18%	104.60%	109.76%	106.69%	100.00%	-
DY	3.32	4.08	4.06	2.15	3.82	1.60	3.54	-4.19%
YoY %	-18.63%	0.49%	88.84%	-43.72%	138.75%	-54.80%	-	-
Horiz. %	93.79%	115.25%	114.69%	60.73%	107.91%	45.20%	100.00%	-
P/NAPS	1.60	1.71	1.70	1.82	1.75	1.80	1.85	-9.23%
YoY %	-6.43%	0.59%	-6.59%	4.00%	-2.78%	-2.70%	-	-
Horiz. %	86.49%	92.43%	91.89%	98.38%	94.59%	97.30%	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 16:30:00

EMA 5

10 Mins

BUY

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

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

996

YTLPOWR

YTL POWER INTERNATIONAL BHD

698

PTRANS

PERAK TRANSIT BERHAD

683

HLIND

HONG LEONG INDUSTRIES BHD

679

MPI

MALAYSIAN PACIFIC INDUSTRIES

644

NOTION

NOTION VTEC BHD

588

MYEG

MY E.G. SERVICES BHD

504

PBBANK

PUBLIC BANK BHD

470

GENTING

GENTING BHD

461

Daily Stocks

HSI-CXF

0.08

-0.03

147,128,700

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

98,742,400

YNHPROP

0.50

-0.105

93,736,100

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

71,720,600

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

54,654,000

More active Stocks

GESHEN

3.40

+0.29

25,200

THETA

1.73

+0.25

20,169,700

PTT

2.38

+0.15

3,036,300

PENTA

5.07

+0.14

4,173,300

UTDPLT

24.22

+0.14

91,500

AIRPORT

9.73

+0.13

1,987,400

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

15,442,200

More gainer Stocks

KLK

20.26

-0.42

712,500

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.18

-0.20

397,600

PCHEM

6.35

-0.17

1,762,800

HLFG

17.24

-0.16

46,700

KHIND

2.65

-0.15

2,000

ICON

0.905

-0.145

11,151,900

HSI-CXT

0.725

-0.135

23,600

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