[ABMB] QoQ TTM Result on 30-Sep-2006 [#2]

Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 100.47%
YoY- 100.97%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,500,852 1,458,827 1,398,122 1,340,696 1,314,561 1,283,835 1,332,869 8.25%
PBT 222,643 150,812 63,993 11,332 -265,176 -283,118 -212,534 -
Tax -59,780 -43,449 -23,343 -10,077 79,490 81,695 58,945 -
NP 162,863 107,363 40,650 1,255 -185,686 -201,423 -153,589 -
-
NP to SH 162,853 107,258 40,459 882 -186,033 -201,809 -153,899 -
-
Tax Rate 26.85% 28.81% 36.48% 88.93% - - - -
Total Cost 1,337,989 1,351,464 1,357,472 1,339,441 1,500,247 1,485,258 1,486,458 -6.79%
-
Net Worth 2,126,563 1,879,557 1,825,060 1,774,577 1,797,211 1,743,902 1,761,895 13.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 23,553 - - - - - 11,624 60.33%
Div Payout % 14.46% - - - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,126,563 1,879,557 1,825,060 1,774,577 1,797,211 1,743,902 1,761,895 13.40%
NOSH 1,345,926 1,174,723 1,169,910 1,167,485 1,167,020 1,170,404 1,166,818 10.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.85% 7.36% 2.91% 0.09% -14.13% -15.69% -11.52% -
ROE 7.66% 5.71% 2.22% 0.05% -10.35% -11.57% -8.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 111.51 124.18 119.51 114.84 112.64 109.69 114.23 -1.59%
EPS 12.10 9.13 3.46 0.08 -15.94 -17.24 -13.19 -
DPS 1.75 0.00 0.00 0.00 0.00 0.00 1.00 45.36%
NAPS 1.58 1.60 1.56 1.52 1.54 1.49 1.51 3.07%
Adjusted Per Share Value based on latest NOSH - 1,167,485
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 96.97 94.25 90.33 86.62 84.93 82.95 86.12 8.25%
EPS 10.52 6.93 2.61 0.06 -12.02 -13.04 -9.94 -
DPS 1.52 0.00 0.00 0.00 0.00 0.00 0.75 60.35%
NAPS 1.374 1.2144 1.1792 1.1466 1.1612 1.1267 1.1384 13.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.54 2.87 2.37 2.24 2.01 2.16 2.21 -
P/RPS 3.17 2.31 1.98 1.95 1.78 1.97 1.93 39.33%
P/EPS 29.26 31.43 68.53 2,965.04 -12.61 -12.53 -16.76 -
EY 3.42 3.18 1.46 0.03 -7.93 -7.98 -5.97 -
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.45 5.85%
P/NAPS 2.24 1.79 1.52 1.47 1.31 1.45 1.46 33.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 28/05/07 28/02/07 17/11/06 07/08/06 30/05/06 17/02/06 -
Price 2.63 2.89 2.82 2.54 2.05 2.16 2.25 -
P/RPS 2.36 2.33 2.36 2.21 1.82 1.97 1.97 12.83%
P/EPS 21.74 31.65 81.54 3,362.15 -12.86 -12.53 -17.06 -
EY 4.60 3.16 1.23 0.03 -7.78 -7.98 -5.86 -
DY 0.67 0.00 0.00 0.00 0.00 0.00 0.44 32.45%
P/NAPS 1.66 1.81 1.81 1.67 1.33 1.45 1.49 7.48%

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

Post a Comment