[ABMB] QoQ TTM Result on 31-Dec-2010 [#3]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	1,175,749	1,159,558	1,128,716	1,135,739	1,129,030	1,082,308	1,063,108	6.93%
YoY %	1.40%	2.73%	-0.62%	0.59%	4.32%	1.81%	-	-
Horiz. %	110.60%	109.07%	106.17%	106.83%	106.20%	101.81%	100.00%	-
PBT	606,169	576,902	553,113	546,153	526,330	496,772	408,938	29.97%
YoY %	5.07%	4.30%	1.27%	3.77%	5.95%	21.48%	-	-
Horiz. %	148.23%	141.07%	135.26%	133.55%	128.71%	121.48%	100.00%	-
Tax	-155,648	-148,297	-143,962	-144,659	-136,158	-130,946	-107,438	28.00%
YoY %	-4.96%	-3.01%	0.48%	-6.24%	-3.98%	-21.88%	-	-
Horiz. %	144.87%	138.03%	134.00%	134.64%	126.73%	121.88%	100.00%	-
NP	450,521	428,605	409,151	401,494	390,172	365,826	301,500	30.67%
YoY %	5.11%	4.75%	1.91%	2.90%	6.66%	21.34%	-	-
Horiz. %	149.43%	142.16%	135.71%	133.17%	129.41%	121.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	450,172	428,232	409,202	401,521	390,174	365,939	301,424	30.62%
YoY %	5.12%	4.65%	1.91%	2.91%	6.62%	21.40%	-	-
Horiz. %	149.35%	142.07%	135.76%	133.21%	129.44%	121.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.68%	25.71%	26.03%	26.49%	25.87%	26.36%	26.27%	-
YoY %	-0.12%	-1.23%	-1.74%	2.40%	-1.86%	0.34%	-	-
Horiz. %	97.75%	97.87%	99.09%	100.84%	98.48%	100.34%	100.00%	-
Total Cost	725,228	730,953	719,565	734,245	738,858	716,482	761,608	-3.20%
YoY %	-0.78%	1.58%	-2.00%	-0.62%	3.12%	-5.93%	-	-
Horiz. %	95.22%	95.97%	94.48%	96.41%	97.01%	94.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,552,066	3,459,933	3,351,032	3,272,741	3,190,306	3,137,520	2,935,613	13.53%
YoY %	2.66%	3.25%	2.39%	2.58%	1.68%	6.88%	-	-
Horiz. %	121.00%	117.86%	114.15%	111.48%	108.68%	106.88%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	141,676	141,676	107,075	107,075	129,146	129,146	98,421	27.46%
YoY %	0.00%	32.31%	0.00%	-17.09%	0.00%	31.22%	-	-
Horiz. %	143.95%	143.95%	108.79%	108.79%	131.22%	131.22%	100.00%	-
Div Payout %	31.47%	33.08%	26.17%	26.67%	33.10%	35.29%	32.65%	-
YoY %	-4.87%	26.40%	-1.87%	-19.43%	-6.21%	8.09%	-	-
Horiz. %	96.39%	101.32%	80.15%	81.68%	101.38%	108.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,552,066	3,459,933	3,351,032	3,272,741	3,190,306	3,137,520	2,935,613	13.53%
YoY %	2.66%	3.25%	2.39%	2.58%	1.68%	6.88%	-	-
Horiz. %	121.00%	117.86%	114.15%	111.48%	108.68%	106.88%	100.00%	-
NOSH	1,531,063	1,548,106	1,544,254	1,522,205	1,526,462	1,538,000	1,545,060	-0.60%
YoY %	-1.10%	0.25%	1.45%	-0.28%	-0.75%	-0.46%	-	-
Horiz. %	99.09%	100.20%	99.95%	98.52%	98.80%	99.54%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	38.32%	36.96%	36.25%	35.35%	34.56%	33.80%	28.36%	-
YoY %	3.68%	1.96%	2.55%	2.29%	2.25%	19.18%	-	-
Horiz. %	135.12%	130.32%	127.82%	124.65%	121.86%	119.18%	100.00%	-
ROE	12.67%	12.38%	12.21%	12.27%	12.23%	11.66%	10.27%	-
YoY %	2.34%	1.39%	-0.49%	0.33%	4.89%	13.53%	-	-
Horiz. %	123.37%	120.55%	118.89%	119.47%	119.08%	113.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	76.79	76.08	73.09	74.61	73.96	70.37	68.81	7.58%
YoY %	0.93%	4.09%	-2.04%	0.88%	5.10%	2.27%	-	-
Horiz. %	111.60%	110.57%	106.22%	108.43%	107.48%	102.27%	100.00%	-
EPS	29.40	28.10	26.50	26.38	25.56	23.79	19.51	31.40%
YoY %	4.63%	6.04%	0.45%	3.21%	7.44%	21.94%	-	-
Horiz. %	150.69%	144.03%	135.83%	135.21%	131.01%	121.94%	100.00%	-
DPS	9.30	9.30	7.00	7.00	8.40	8.40	6.40	28.26%
YoY %	0.00%	32.86%	0.00%	-16.67%	0.00%	31.25%	-	-
Horiz. %	145.31%	145.31%	109.38%	109.38%	131.25%	131.25%	100.00%	-
NAPS	2.32	2.27	2.17	2.15	2.09	2.04	1.90	14.22%
YoY %	2.20%	4.61%	0.93%	2.87%	2.45%	7.37%	-	-
Horiz. %	122.11%	119.47%	114.21%	113.16%	110.00%	107.37%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,205
RPS	75.95	74.90	72.91	73.36	72.93	69.91	68.67	6.94%
YoY %	1.40%	2.73%	-0.61%	0.59%	4.32%	1.81%	-	-
Horiz. %	110.60%	109.07%	106.17%	106.83%	106.20%	101.81%	100.00%	-
EPS	29.08	27.66	26.43	25.94	25.20	23.64	19.47	30.63%
YoY %	5.13%	4.65%	1.89%	2.94%	6.60%	21.42%	-	-
Horiz. %	149.36%	142.06%	135.75%	133.23%	129.43%	121.42%	100.00%	-
DPS	9.15	9.15	6.92	6.92	8.34	8.34	6.36	27.41%
YoY %	0.00%	32.23%	0.00%	-17.03%	0.00%	31.13%	-	-
Horiz. %	143.87%	143.87%	108.81%	108.81%	131.13%	131.13%	100.00%	-
NAPS	2.2945	2.2349	2.1646	2.114	2.0608	2.0267	1.8963	13.53%
YoY %	2.67%	3.25%	2.39%	2.58%	1.68%	6.88%	-	-
Horiz. %	121.00%	117.86%	114.15%	111.48%	108.67%	106.88%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.30	3.18	3.17	3.04	3.09	2.95	2.88	-
P/RPS	4.30	4.18	4.34	4.07	4.18	4.19	4.19	1.74%
YoY %	2.87%	-3.69%	6.63%	-2.63%	-0.24%	0.00%	-	-
Horiz. %	102.63%	99.76%	103.58%	97.14%	99.76%	100.00%	100.00%	-
P/EPS	11.22	11.32	11.96	11.52	12.09	12.40	14.76	-16.69%
YoY %	-0.88%	-5.35%	3.82%	-4.71%	-2.50%	-15.99%	-	-
Horiz. %	76.02%	76.69%	81.03%	78.05%	81.91%	84.01%	100.00%	-
EY	8.91	8.84	8.36	8.68	8.27	8.07	6.77	20.07%
YoY %	0.79%	5.74%	-3.69%	4.96%	2.48%	19.20%	-	-
Horiz. %	131.61%	130.58%	123.49%	128.21%	122.16%	119.20%	100.00%	-
DY	2.82	2.92	2.21	2.30	2.72	2.85	2.22	17.27%
YoY %	-3.42%	32.13%	-3.91%	-15.44%	-4.56%	28.38%	-	-
Horiz. %	127.03%	131.53%	99.55%	103.60%	122.52%	128.38%	100.00%	-
P/NAPS	1.42	1.40	1.46	1.41	1.48	1.45	1.52	-4.43%
YoY %	1.43%	-4.11%	3.55%	-4.73%	2.07%	-4.61%	-	-
Horiz. %	93.42%	92.11%	96.05%	92.76%	97.37%	95.39%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	16/11/11	16/08/11	25/05/11	21/02/11	22/11/10	20/08/10	31/05/10	-
Price	3.50	3.42	3.05	3.10	3.17	3.05	2.78	-
P/RPS	4.56	4.50	4.17	4.15	4.29	4.33	4.04	8.39%
YoY %	1.33%	7.91%	0.48%	-3.26%	-0.92%	7.18%	-	-
Horiz. %	112.87%	111.39%	103.22%	102.72%	106.19%	107.18%	100.00%	-
P/EPS	11.90	12.17	11.51	11.75	12.40	12.82	14.25	-11.31%
YoY %	-2.22%	5.73%	-2.04%	-5.24%	-3.28%	-10.04%	-	-
Horiz. %	83.51%	85.40%	80.77%	82.46%	87.02%	89.96%	100.00%	-
EY	8.40	8.22	8.69	8.51	8.06	7.80	7.02	12.69%
YoY %	2.19%	-5.41%	2.12%	5.58%	3.33%	11.11%	-	-
Horiz. %	119.66%	117.09%	123.79%	121.23%	114.81%	111.11%	100.00%	-
DY	2.66	2.72	2.30	2.26	2.65	2.75	2.30	10.17%
YoY %	-2.21%	18.26%	1.77%	-14.72%	-3.64%	19.57%	-	-
Horiz. %	115.65%	118.26%	100.00%	98.26%	115.22%	119.57%	100.00%	-
P/NAPS	1.51	1.51	1.41	1.44	1.52	1.50	1.46	2.26%
YoY %	0.00%	7.09%	-2.08%	-5.26%	1.33%	2.74%	-	-
Horiz. %	103.42%	103.42%	96.58%	98.63%	104.11%	102.74%	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