[ABMB] QoQ TTM Result on 30-Sep-2007 [#2]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 87.28%
YoY- 34479.93%
Quarter Report
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,605,455 1,586,010 1,543,859 1,516,526 1,500,852 1,458,827 1,398,122 9.66%
PBT 537,447 502,046 459,956 392,584 222,643 150,812 63,993 313.71%
Tax -128,226 -121,955 -105,167 -87,499 -59,780 -43,449 -23,343 211.64%
NP 409,221 380,091 354,789 305,085 162,863 107,363 40,650 366.88%
-
NP to SH 409,144 379,952 354,658 304,995 162,853 107,258 40,459 368.29%
-
Tax Rate 23.86% 24.29% 22.86% 22.29% 26.85% 28.81% 36.48% -
Total Cost 1,196,234 1,205,919 1,189,070 1,211,441 1,337,989 1,351,464 1,357,472 -8.09%
-
Net Worth 2,674,502 2,580,518 2,602,215 2,345,512 2,126,563 1,879,557 1,825,060 29.04%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 108,128 93,255 93,255 23,553 23,553 - - -
Div Payout % 26.43% 24.54% 26.29% 7.72% 14.46% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,674,502 2,580,518 2,602,215 2,345,512 2,126,563 1,879,557 1,825,060 29.04%
NOSH 1,537,070 1,545,220 1,548,937 1,447,847 1,345,926 1,174,723 1,169,910 19.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.49% 23.97% 22.98% 20.12% 10.85% 7.36% 2.91% -
ROE 15.30% 14.72% 13.63% 13.00% 7.66% 5.71% 2.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 104.45 102.64 99.67 104.74 111.51 124.18 119.51 -8.59%
EPS 26.62 24.59 22.90 21.07 12.10 9.13 3.46 290.20%
DPS 7.03 6.04 6.02 1.63 1.75 0.00 0.00 -
NAPS 1.74 1.67 1.68 1.62 1.58 1.60 1.56 7.55%
Adjusted Per Share Value based on latest NOSH - 1,447,847
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 103.70 102.45 99.73 97.96 96.95 94.23 90.31 9.66%
EPS 26.43 24.54 22.91 19.70 10.52 6.93 2.61 368.72%
DPS 6.98 6.02 6.02 1.52 1.52 0.00 0.00 -
NAPS 1.7276 1.6669 1.6809 1.5151 1.3737 1.2141 1.1789 29.04%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.77 2.68 3.08 3.10 3.54 2.87 2.37 -
P/RPS 2.65 2.61 3.09 2.96 3.17 2.31 1.98 21.46%
P/EPS 10.41 10.90 13.45 14.72 29.26 31.43 68.53 -71.56%
EY 9.61 9.17 7.43 6.80 3.42 3.18 1.46 251.62%
DY 2.54 2.25 1.95 0.52 0.49 0.00 0.00 -
P/NAPS 1.59 1.60 1.83 1.91 2.24 1.79 1.52 3.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 08/08/08 26/05/08 18/02/08 28/11/07 17/08/07 28/05/07 28/02/07 -
Price 2.78 3.12 2.93 2.81 2.63 2.89 2.82 -
P/RPS 2.66 3.04 2.94 2.68 2.36 2.33 2.36 8.31%
P/EPS 10.44 12.69 12.80 13.34 21.74 31.65 81.54 -74.62%
EY 9.57 7.88 7.81 7.50 4.60 3.16 1.23 293.14%
DY 2.53 1.93 2.05 0.58 0.67 0.00 0.00 -
P/NAPS 1.60 1.87 1.74 1.73 1.66 1.81 1.81 -7.89%

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