[ABMB] QoQ TTM Result on 30-Sep-2010 [#2]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	1,159,558	1,128,716	1,135,739	1,129,030	1,082,308	1,063,108	1,189,925	-1.71%
YoY %	2.73%	-0.62%	0.59%	4.32%	1.81%	-10.66%	-	-
Horiz. %	97.45%	94.86%	95.45%	94.88%	90.96%	89.34%	100.00%	-
PBT	576,902	553,113	546,153	526,330	496,772	408,938	307,209	52.38%
YoY %	4.30%	1.27%	3.77%	5.95%	21.48%	33.11%	-	-
Horiz. %	187.79%	180.04%	177.78%	171.33%	161.70%	133.11%	100.00%	-
Tax	-148,297	-143,962	-144,659	-136,158	-130,946	-107,438	-82,115	48.46%
YoY %	-3.01%	0.48%	-6.24%	-3.98%	-21.88%	-30.84%	-	-
Horiz. %	180.60%	175.32%	176.17%	165.81%	159.47%	130.84%	100.00%	-
NP	428,605	409,151	401,494	390,172	365,826	301,500	225,094	53.80%
YoY %	4.75%	1.91%	2.90%	6.66%	21.34%	33.94%	-	-
Horiz. %	190.41%	181.77%	178.37%	173.34%	162.52%	133.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	428,232	409,202	401,521	390,174	365,939	301,424	225,068	53.72%
YoY %	4.65%	1.91%	2.91%	6.62%	21.40%	33.93%	-	-
Horiz. %	190.27%	181.81%	178.40%	173.36%	162.59%	133.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	26.03%	26.49%	25.87%	26.36%	26.27%	26.73%	-
YoY %	-1.23%	-1.74%	2.40%	-1.86%	0.34%	-1.72%	-	-
Horiz. %	96.18%	97.38%	99.10%	96.78%	98.62%	98.28%	100.00%	-
Total Cost	730,953	719,565	734,245	738,858	716,482	761,608	964,831	-16.93%
YoY %	1.58%	-2.00%	-0.62%	3.12%	-5.93%	-21.06%	-	-
Horiz. %	75.76%	74.58%	76.10%	76.58%	74.26%	78.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,459,933	3,351,032	3,272,741	3,190,306	3,137,520	2,935,613	2,935,875	11.60%
YoY %	3.25%	2.39%	2.58%	1.68%	6.88%	-0.01%	-	-
Horiz. %	117.85%	114.14%	111.47%	108.67%	106.87%	99.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	141,676	107,075	107,075	129,146	129,146	98,421	98,421	27.57%
YoY %	32.31%	0.00%	-17.09%	0.00%	31.22%	0.00%	-	-
Horiz. %	143.95%	108.79%	108.79%	131.22%	131.22%	100.00%	100.00%	-
Div Payout %	33.08%	26.17%	26.67%	33.10%	35.29%	32.65%	43.73%	-
YoY %	26.40%	-1.87%	-19.43%	-6.21%	8.09%	-25.34%	-	-
Horiz. %	75.65%	59.84%	60.99%	75.69%	80.70%	74.66%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	3,459,933	3,351,032	3,272,741	3,190,306	3,137,520	2,935,613	2,935,875	11.60%
YoY %	3.25%	2.39%	2.58%	1.68%	6.88%	-0.01%	-	-
Horiz. %	117.85%	114.14%	111.47%	108.67%	106.87%	99.99%	100.00%	-
NOSH	1,548,106	1,544,254	1,522,205	1,526,462	1,538,000	1,545,060	1,537,107	0.47%
YoY %	0.25%	1.45%	-0.28%	-0.75%	-0.46%	0.52%	-	-
Horiz. %	100.72%	100.46%	99.03%	99.31%	100.06%	100.52%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	36.96%	36.25%	35.35%	34.56%	33.80%	28.36%	18.92%	-
YoY %	1.96%	2.55%	2.29%	2.25%	19.18%	49.89%	-	-
Horiz. %	195.35%	191.60%	186.84%	182.66%	178.65%	149.89%	100.00%	-
ROE	12.38%	12.21%	12.27%	12.23%	11.66%	10.27%	7.67%	-
YoY %	1.39%	-0.49%	0.33%	4.89%	13.53%	33.90%	-	-
Horiz. %	161.41%	159.19%	159.97%	159.45%	152.02%	133.90%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	76.08	73.09	74.61	73.96	70.37	68.81	77.41	-1.15%
YoY %	4.09%	-2.04%	0.88%	5.10%	2.27%	-11.11%	-	-
Horiz. %	98.28%	94.42%	96.38%	95.54%	90.91%	88.89%	100.00%	-
EPS	28.10	26.50	26.38	25.56	23.79	19.51	14.64	54.63%
YoY %	6.04%	0.45%	3.21%	7.44%	21.94%	33.27%	-	-
Horiz. %	191.94%	181.01%	180.19%	174.59%	162.50%	133.27%	100.00%	-
DPS	9.30	7.00	7.00	8.40	8.40	6.40	6.40	28.38%
YoY %	32.86%	0.00%	-16.67%	0.00%	31.25%	0.00%	-	-
Horiz. %	145.31%	109.38%	109.38%	131.25%	131.25%	100.00%	100.00%	-
NAPS	2.27	2.17	2.15	2.09	2.04	1.90	1.91	12.23%
YoY %	4.61%	0.93%	2.87%	2.45%	7.37%	-0.52%	-	-
Horiz. %	118.85%	113.61%	112.57%	109.42%	106.81%	99.48%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,526,462
RPS	74.92	72.93	73.38	72.95	69.93	68.69	76.88	-1.71%
YoY %	2.73%	-0.61%	0.59%	4.32%	1.81%	-10.65%	-	-
Horiz. %	97.45%	94.86%	95.45%	94.89%	90.96%	89.35%	100.00%	-
EPS	27.67	26.44	25.94	25.21	23.64	19.47	14.54	53.74%
YoY %	4.65%	1.93%	2.90%	6.64%	21.42%	33.91%	-	-
Horiz. %	190.30%	181.84%	178.40%	173.38%	162.59%	133.91%	100.00%	-
DPS	9.15	6.92	6.92	8.34	8.34	6.36	6.36	27.52%
YoY %	32.23%	0.00%	-17.03%	0.00%	31.13%	0.00%	-	-
Horiz. %	143.87%	108.81%	108.81%	131.13%	131.13%	100.00%	100.00%	-
NAPS	2.2355	2.1651	2.1145	2.0613	2.0271	1.8967	1.8969	11.60%
YoY %	3.25%	2.39%	2.58%	1.69%	6.88%	-0.01%	-	-
Horiz. %	117.85%	114.14%	111.47%	108.67%	106.86%	99.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.18	3.17	3.04	3.09	2.95	2.88	2.71	-
P/RPS	4.18	4.34	4.07	4.18	4.19	4.19	3.50	12.60%
YoY %	-3.69%	6.63%	-2.63%	-0.24%	0.00%	19.71%	-	-
Horiz. %	119.43%	124.00%	116.29%	119.43%	119.71%	119.71%	100.00%	-
P/EPS	11.32	11.96	11.52	12.09	12.40	14.76	18.51	-28.01%
YoY %	-5.35%	3.82%	-4.71%	-2.50%	-15.99%	-20.26%	-	-
Horiz. %	61.16%	64.61%	62.24%	65.32%	66.99%	79.74%	100.00%	-
EY	8.84	8.36	8.68	8.27	8.07	6.77	5.40	39.02%
YoY %	5.74%	-3.69%	4.96%	2.48%	19.20%	25.37%	-	-
Horiz. %	163.70%	154.81%	160.74%	153.15%	149.44%	125.37%	100.00%	-
DY	2.92	2.21	2.30	2.72	2.85	2.22	2.36	15.29%
YoY %	32.13%	-3.91%	-15.44%	-4.56%	28.38%	-5.93%	-	-
Horiz. %	123.73%	93.64%	97.46%	115.25%	120.76%	94.07%	100.00%	-
P/NAPS	1.40	1.46	1.41	1.48	1.45	1.52	1.42	-0.94%
YoY %	-4.11%	3.55%	-4.73%	2.07%	-4.61%	7.04%	-	-
Horiz. %	98.59%	102.82%	99.30%	104.23%	102.11%	107.04%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	25/05/11	21/02/11	22/11/10	20/08/10	31/05/10	11/02/10	-
Price	3.42	3.05	3.10	3.17	3.05	2.78	2.55	-
P/RPS	4.50	4.17	4.15	4.29	4.33	4.04	3.29	23.28%
YoY %	7.91%	0.48%	-3.26%	-0.92%	7.18%	22.80%	-	-
Horiz. %	136.78%	126.75%	126.14%	130.40%	131.61%	122.80%	100.00%	-
P/EPS	12.17	11.51	11.75	12.40	12.82	14.25	17.42	-21.31%
YoY %	5.73%	-2.04%	-5.24%	-3.28%	-10.04%	-18.20%	-	-
Horiz. %	69.86%	66.07%	67.45%	71.18%	73.59%	81.80%	100.00%	-
EY	8.22	8.69	8.51	8.06	7.80	7.02	5.74	27.13%
YoY %	-5.41%	2.12%	5.58%	3.33%	11.11%	22.30%	-	-
Horiz. %	143.21%	151.39%	148.26%	140.42%	135.89%	122.30%	100.00%	-
DY	2.72	2.30	2.26	2.65	2.75	2.30	2.51	5.51%
YoY %	18.26%	1.77%	-14.72%	-3.64%	19.57%	-8.37%	-	-
Horiz. %	108.37%	91.63%	90.04%	105.58%	109.56%	91.63%	100.00%	-
P/NAPS	1.51	1.41	1.44	1.52	1.50	1.46	1.34	8.31%
YoY %	7.09%	-2.08%	-5.26%	1.33%	2.74%	8.96%	-	-
Horiz. %	112.69%	105.22%	107.46%	113.43%	111.94%	108.96%	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