[ABMB] QoQ TTM Result on 31-Mar-2008 [#4]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	1,651,415	1,645,748	1,605,455	1,586,010	1,543,859	1,516,526	1,500,852	6.54%
YoY %	0.34%	2.51%	1.23%	2.73%	1.80%	1.04%	-	-
Horiz. %	110.03%	109.65%	106.97%	105.67%	102.87%	101.04%	100.00%	-
PBT	405,979	476,708	537,447	502,046	459,956	392,584	222,643	48.98%
YoY %	-14.84%	-11.30%	7.05%	9.15%	17.16%	76.33%	-	-
Horiz. %	182.35%	214.11%	241.39%	225.49%	206.59%	176.33%	100.00%	-
Tax	-97,430	-115,340	-128,226	-121,955	-105,167	-87,499	-59,780	38.28%
YoY %	15.53%	10.05%	-5.14%	-15.96%	-20.19%	-46.37%	-	-
Horiz. %	162.98%	192.94%	214.50%	204.01%	175.92%	146.37%	100.00%	-
NP	308,549	361,368	409,221	380,091	354,789	305,085	162,863	52.81%
YoY %	-14.62%	-11.69%	7.66%	7.13%	16.29%	87.33%	-	-
Horiz. %	189.45%	221.88%	251.27%	233.38%	217.85%	187.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,730	361,574	409,144	379,952	354,658	304,995	162,853	52.87%
YoY %	-14.61%	-11.63%	7.68%	7.13%	16.28%	87.28%	-	-
Horiz. %	189.58%	222.02%	251.24%	233.31%	217.78%	187.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	24.20%	23.86%	24.29%	22.86%	22.29%	26.85%	-
YoY %	-0.83%	1.42%	-1.77%	6.26%	2.56%	-16.98%	-	-
Horiz. %	89.39%	90.13%	88.86%	90.47%	85.14%	83.02%	100.00%	-
Total Cost	1,342,866	1,284,380	1,196,234	1,205,919	1,189,070	1,211,441	1,337,989	0.24%
YoY %	4.55%	7.37%	-0.80%	1.42%	-1.85%	-9.46%	-	-
Horiz. %	100.36%	95.99%	89.41%	90.13%	88.87%	90.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,784,628	2,709,111	2,674,502	2,580,518	2,602,215	2,345,512	2,126,563	19.59%
YoY %	2.79%	1.29%	3.64%	-0.83%	10.94%	10.30%	-	-
Horiz. %	130.95%	127.39%	125.77%	121.35%	122.37%	110.30%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	96,119	108,128	108,128	93,255	93,255	23,553	23,553	154.28%
YoY %	-11.11%	0.00%	15.95%	0.00%	295.94%	0.00%	-	-
Horiz. %	408.10%	459.08%	459.08%	395.94%	395.94%	100.00%	100.00%	-
Div Payout %	31.13%	29.91%	26.43%	24.54%	26.29%	7.72%	14.46%	-
YoY %	4.08%	13.17%	7.70%	-6.66%	240.54%	-46.61%	-	-
Horiz. %	215.28%	206.85%	182.78%	169.71%	181.81%	53.39%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	2,784,628	2,709,111	2,674,502	2,580,518	2,602,215	2,345,512	2,126,563	19.59%
YoY %	2.79%	1.29%	3.64%	-0.83%	10.94%	10.30%	-	-
Horiz. %	130.95%	127.39%	125.77%	121.35%	122.37%	110.30%	100.00%	-
NOSH	1,538,468	1,539,267	1,537,070	1,545,220	1,548,937	1,447,847	1,345,926	9.27%
YoY %	-0.05%	0.14%	-0.53%	-0.24%	6.98%	7.57%	-	-
Horiz. %	114.31%	114.36%	114.20%	114.81%	115.08%	107.57%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	18.68%	21.96%	25.49%	23.97%	22.98%	20.12%	10.85%	-
YoY %	-14.94%	-13.85%	6.34%	4.31%	14.21%	85.44%	-	-
Horiz. %	172.17%	202.40%	234.93%	220.92%	211.80%	185.44%	100.00%	-
ROE	11.09%	13.35%	15.30%	14.72%	13.63%	13.00%	7.66%	-
YoY %	-16.93%	-12.75%	3.94%	8.00%	4.85%	69.71%	-	-
Horiz. %	144.78%	174.28%	199.74%	192.17%	177.94%	169.71%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	107.34	106.92	104.45	102.64	99.67	104.74	111.51	-2.49%
YoY %	0.39%	2.36%	1.76%	2.98%	-4.84%	-6.07%	-	-
Horiz. %	96.26%	95.88%	93.67%	92.05%	89.38%	93.93%	100.00%	-
EPS	20.07	23.49	26.62	24.59	22.90	21.07	12.10	39.90%
YoY %	-14.56%	-11.76%	8.26%	7.38%	8.69%	74.13%	-	-
Horiz. %	165.87%	194.13%	220.00%	203.22%	189.26%	174.13%	100.00%	-
DPS	6.25	7.00	7.03	6.04	6.02	1.63	1.75	132.74%
YoY %	-10.71%	-0.43%	16.39%	0.33%	269.33%	-6.86%	-	-
Horiz. %	357.14%	400.00%	401.71%	345.14%	344.00%	93.14%	100.00%	-
NAPS	1.81	1.76	1.74	1.67	1.68	1.62	1.58	9.43%
YoY %	2.84%	1.15%	4.19%	-0.60%	3.70%	2.53%	-	-
Horiz. %	114.56%	111.39%	110.13%	105.70%	106.33%	102.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,545,220
RPS	106.67	106.31	103.70	102.45	99.73	97.96	96.95	6.54%
YoY %	0.34%	2.52%	1.22%	2.73%	1.81%	1.04%	-	-
Horiz. %	110.03%	109.65%	106.96%	105.67%	102.87%	101.04%	100.00%	-
EPS	19.94	23.36	26.43	24.54	22.91	19.70	10.52	52.86%
YoY %	-14.64%	-11.62%	7.70%	7.11%	16.29%	87.26%	-	-
Horiz. %	189.54%	222.05%	251.24%	233.27%	217.78%	187.26%	100.00%	-
DPS	6.21	6.98	6.98	6.02	6.02	1.52	1.52	154.47%
YoY %	-11.03%	0.00%	15.95%	0.00%	296.05%	0.00%	-	-
Horiz. %	408.55%	459.21%	459.21%	396.05%	396.05%	100.00%	100.00%	-
NAPS	1.7987	1.75	1.7276	1.6669	1.6809	1.5151	1.3737	19.58%
YoY %	2.78%	1.30%	3.64%	-0.83%	10.94%	10.29%	-	-
Horiz. %	130.94%	127.39%	125.76%	121.34%	122.36%	110.29%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.82	2.48	2.77	2.68	3.08	3.10	3.54	-
P/RPS	1.70	2.32	2.65	2.61	3.09	2.96	3.17	-33.86%
YoY %	-26.72%	-12.45%	1.53%	-15.53%	4.39%	-6.62%	-	-
Horiz. %	53.63%	73.19%	83.60%	82.33%	97.48%	93.38%	100.00%	-
P/EPS	9.07	10.56	10.41	10.90	13.45	14.72	29.26	-54.03%
YoY %	-14.11%	1.44%	-4.50%	-18.96%	-8.63%	-49.69%	-	-
Horiz. %	31.00%	36.09%	35.58%	37.25%	45.97%	50.31%	100.00%	-
EY	11.03	9.47	9.61	9.17	7.43	6.80	3.42	117.51%
YoY %	16.47%	-1.46%	4.80%	23.42%	9.26%	98.83%	-	-
Horiz. %	322.51%	276.90%	280.99%	268.13%	217.25%	198.83%	100.00%	-
DY	3.43	2.82	2.54	2.25	1.95	0.52	0.49	263.77%
YoY %	21.63%	11.02%	12.89%	15.38%	275.00%	6.12%	-	-
Horiz. %	700.00%	575.51%	518.37%	459.18%	397.96%	106.12%	100.00%	-
P/NAPS	1.01	1.41	1.59	1.60	1.83	1.91	2.24	-41.05%
YoY %	-28.37%	-11.32%	-0.62%	-12.57%	-4.19%	-14.73%	-	-
Horiz. %	45.09%	62.95%	70.98%	71.43%	81.70%	85.27%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	27/11/08	08/08/08	26/05/08	18/02/08	28/11/07	17/08/07	-
Price	1.77	1.95	2.78	3.12	2.93	2.81	2.63	-
P/RPS	1.65	1.82	2.66	3.04	2.94	2.68	2.36	-21.14%
YoY %	-9.34%	-31.58%	-12.50%	3.40%	9.70%	13.56%	-	-
Horiz. %	69.92%	77.12%	112.71%	128.81%	124.58%	113.56%	100.00%	-
P/EPS	8.82	8.30	10.44	12.69	12.80	13.34	21.74	-45.04%
YoY %	6.27%	-20.50%	-17.73%	-0.86%	-4.05%	-38.64%	-	-
Horiz. %	40.57%	38.18%	48.02%	58.37%	58.88%	61.36%	100.00%	-
EY	11.34	12.05	9.57	7.88	7.81	7.50	4.60	81.99%
YoY %	-5.89%	25.91%	21.45%	0.90%	4.13%	63.04%	-	-
Horiz. %	246.52%	261.96%	208.04%	171.30%	169.78%	163.04%	100.00%	-
DY	3.53	3.59	2.53	1.93	2.05	0.58	0.67	201.26%
YoY %	-1.67%	41.90%	31.09%	-5.85%	253.45%	-13.43%	-	-
Horiz. %	526.87%	535.82%	377.61%	288.06%	305.97%	86.57%	100.00%	-
P/NAPS	0.98	1.11	1.60	1.87	1.74	1.73	1.66	-29.51%
YoY %	-11.71%	-30.63%	-14.44%	7.47%	0.58%	4.22%	-	-
Horiz. %	59.04%	66.87%	96.39%	112.65%	104.82%	104.22%	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