[ABMB] QoQ TTM Result on 30-Sep-2004 [#2]

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	1,380,840	1,397,275	1,357,072	1,403,130	1,405,451	1,429,744	1,480,813	-4.55%
YoY %	-1.18%	2.96%	-3.28%	-0.17%	-1.70%	-3.45%	-	-
Horiz. %	93.25%	94.36%	91.64%	94.75%	94.91%	96.55%	100.00%	-
PBT	268,499	303,226	305,842	293,097	283,951	277,038	288,227	-4.62%
YoY %	-11.45%	-0.86%	4.35%	3.22%	2.50%	-3.88%	-	-
Horiz. %	93.16%	105.20%	106.11%	101.69%	98.52%	96.12%	100.00%	-
Tax	-79,873	-85,555	-72,576	-71,431	-78,458	-74,886	-70,772	8.40%
YoY %	6.64%	-17.88%	-1.60%	8.96%	-4.77%	-5.81%	-	-
Horiz. %	112.86%	120.89%	102.55%	100.93%	110.86%	105.81%	100.00%	-
NP	188,626	217,671	233,266	221,666	205,493	202,152	217,455	-9.05%
YoY %	-13.34%	-6.69%	5.23%	7.87%	1.65%	-7.04%	-	-
Horiz. %	86.74%	100.10%	107.27%	101.94%	94.50%	92.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,505	217,671	233,266	221,666	205,493	202,152	217,455	-9.09%
YoY %	-13.40%	-6.69%	5.23%	7.87%	1.65%	-7.04%	-	-
Horiz. %	86.69%	100.10%	107.27%	101.94%	94.50%	92.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.75%	28.21%	23.73%	24.37%	27.63%	27.03%	24.55%	-
YoY %	5.46%	18.88%	-2.63%	-11.80%	2.22%	10.10%	-	-
Horiz. %	121.18%	114.91%	96.66%	99.27%	112.55%	110.10%	100.00%	-
Total Cost	1,192,214	1,179,604	1,123,806	1,181,464	1,199,958	1,227,592	1,263,358	-3.79%
YoY %	1.07%	4.97%	-4.88%	-1.54%	-2.25%	-2.83%	-	-
Horiz. %	94.37%	93.37%	88.95%	93.52%	94.98%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,160,865	1,162,463	1,686,962	1,615,495	1,594,427	1,533,149	1,429,326	-12.96%
YoY %	-0.14%	-31.09%	4.42%	1.32%	4.00%	7.26%	-	-
Horiz. %	81.22%	81.33%	118.02%	113.02%	111.55%	107.26%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	11,624	11,624	23,229	23,229	23,229	23,229	19,767	-29.83%
YoY %	0.00%	-49.96%	0.00%	0.00%	0.00%	17.51%	-	-
Horiz. %	58.81%	58.81%	117.51%	117.51%	117.51%	117.51%	100.00%	-
Div Payout %	6.17%	5.34%	9.96%	10.48%	11.30%	11.49%	9.09%	-
YoY %	15.54%	-46.39%	-4.96%	-7.26%	-1.65%	26.40%	-	-
Horiz. %	67.88%	58.75%	109.57%	115.29%	124.31%	126.40%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	1,160,865	1,162,463	1,686,962	1,615,495	1,594,427	1,533,149	1,429,326	-12.96%
YoY %	-0.14%	-31.09%	4.42%	1.32%	4.00%	7.26%	-	-
Horiz. %	81.22%	81.33%	118.02%	113.02%	111.55%	107.26%	100.00%	-
NOSH	1,160,865	1,162,463	1,163,422	1,162,227	1,163,815	1,161,476	1,162,054	-0.06%
YoY %	-0.14%	-0.08%	0.10%	-0.14%	0.20%	-0.05%	-	-
Horiz. %	99.90%	100.04%	100.12%	100.01%	100.15%	99.95%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	13.66%	15.58%	17.19%	15.80%	14.62%	14.14%	14.68%	-
YoY %	-12.32%	-9.37%	8.80%	8.07%	3.39%	-3.68%	-	-
Horiz. %	93.05%	106.13%	117.10%	107.63%	99.59%	96.32%	100.00%	-
ROE	16.24%	18.72%	13.83%	13.72%	12.89%	13.19%	15.21%	-
YoY %	-13.25%	35.36%	0.80%	6.44%	-2.27%	-13.28%	-	-
Horiz. %	106.77%	123.08%	90.93%	90.20%	84.75%	86.72%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	118.95	120.20	116.64	120.73	120.76	123.10	127.43	-4.49%
YoY %	-1.04%	3.05%	-3.39%	-0.02%	-1.90%	-3.40%	-	-
Horiz. %	93.35%	94.33%	91.53%	94.74%	94.77%	96.60%	100.00%	-
EPS	16.24	18.72	20.05	19.07	17.66	17.40	18.71	-9.01%
YoY %	-13.25%	-6.63%	5.14%	7.98%	1.49%	-7.00%	-	-
Horiz. %	86.80%	100.05%	107.16%	101.92%	94.39%	93.00%	100.00%	-
DPS	1.00	1.00	2.00	2.00	2.00	2.00	1.70	-29.81%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	17.65%	-	-
Horiz. %	58.82%	58.82%	117.65%	117.65%	117.65%	117.65%	100.00%	-
NAPS	1.00	1.00	1.45	1.39	1.37	1.32	1.23	-12.90%
YoY %	0.00%	-31.03%	4.32%	1.46%	3.79%	7.32%	-	-
Horiz. %	81.30%	81.30%	117.89%	113.01%	111.38%	107.32%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,162,227
RPS	89.22	90.28	87.68	90.66	90.81	92.38	95.68	-4.55%
YoY %	-1.17%	2.97%	-3.29%	-0.17%	-1.70%	-3.45%	-	-
Horiz. %	93.25%	94.36%	91.64%	94.75%	94.91%	96.55%	100.00%	-
EPS	12.18	14.06	15.07	14.32	13.28	13.06	14.05	-9.09%
YoY %	-13.37%	-6.70%	5.24%	7.83%	1.68%	-7.05%	-	-
Horiz. %	86.69%	100.07%	107.26%	101.92%	94.52%	92.95%	100.00%	-
DPS	0.75	0.75	1.50	1.50	1.50	1.50	1.28	-30.00%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	17.19%	-	-
Horiz. %	58.59%	58.59%	117.19%	117.19%	117.19%	117.19%	100.00%	-
NAPS	0.75	0.7511	1.0899	1.0438	1.0302	0.9906	0.9235	-12.96%
YoY %	-0.15%	-31.09%	4.42%	1.32%	4.00%	7.27%	-	-
Horiz. %	81.21%	81.33%	118.02%	113.03%	111.55%	107.27%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	2.44	2.75	2.50	2.30	2.33	2.03	1.46	-
P/RPS	2.05	2.29	2.14	1.91	1.93	1.65	1.15	47.06%
YoY %	-10.48%	7.01%	12.04%	-1.04%	16.97%	43.48%	-	-
Horiz. %	178.26%	199.13%	186.09%	166.09%	167.83%	143.48%	100.00%	-
P/EPS	15.03	14.69	12.47	12.06	13.20	11.66	7.80	54.91%
YoY %	2.31%	17.80%	3.40%	-8.64%	13.21%	49.49%	-	-
Horiz. %	192.69%	188.33%	159.87%	154.62%	169.23%	149.49%	100.00%	-
EY	6.66	6.81	8.02	8.29	7.58	8.57	12.82	-35.40%
YoY %	-2.20%	-15.09%	-3.26%	9.37%	-11.55%	-33.15%	-	-
Horiz. %	51.95%	53.12%	62.56%	64.66%	59.13%	66.85%	100.00%	-
DY	0.41	0.36	0.80	0.87	0.86	0.99	1.17	-50.32%
YoY %	13.89%	-55.00%	-8.05%	1.16%	-13.13%	-15.38%	-	-
Horiz. %	35.04%	30.77%	68.38%	74.36%	73.50%	84.62%	100.00%	-
P/NAPS	2.44	2.75	1.72	1.65	1.70	1.54	1.19	61.46%
YoY %	-11.27%	59.88%	4.24%	-2.94%	10.39%	29.41%	-	-
Horiz. %	205.04%	231.09%	144.54%	138.66%	142.86%	129.41%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	30/08/05	30/05/05	24/02/05	30/11/04	25/08/04	26/05/04	27/02/04	-
Price	2.48	2.41	2.69	2.36	2.26	2.27	2.10	-
P/RPS	2.08	2.01	2.31	1.95	1.87	1.84	1.65	16.71%
YoY %	3.48%	-12.99%	18.46%	4.28%	1.63%	11.52%	-	-
Horiz. %	126.06%	121.82%	140.00%	118.18%	113.33%	111.52%	100.00%	-
P/EPS	15.27	12.87	13.42	12.37	12.80	13.04	11.22	22.83%
YoY %	18.65%	-4.10%	8.49%	-3.36%	-1.84%	16.22%	-	-
Horiz. %	136.10%	114.71%	119.61%	110.25%	114.08%	116.22%	100.00%	-
EY	6.55	7.77	7.45	8.08	7.81	7.67	8.91	-18.56%
YoY %	-15.70%	4.30%	-7.80%	3.46%	1.83%	-13.92%	-	-
Horiz. %	73.51%	87.21%	83.61%	90.68%	87.65%	86.08%	100.00%	-
DY	0.40	0.41	0.74	0.85	0.88	0.88	0.81	-37.55%
YoY %	-2.44%	-44.59%	-12.94%	-3.41%	0.00%	8.64%	-	-
Horiz. %	49.38%	50.62%	91.36%	104.94%	108.64%	108.64%	100.00%	-
P/NAPS	2.48	2.41	1.86	1.70	1.65	1.72	1.71	28.15%
YoY %	2.90%	29.57%	9.41%	3.03%	-4.07%	0.58%	-	-
Horiz. %	145.03%	140.94%	108.77%	99.42%	96.49%	100.58%	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