[ABMB] QoQ TTM Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	1,189,925	1,321,253	1,475,914	1,640,363	1,651,415	1,645,748	1,605,455	-18.05%
YoY %	-9.94%	-10.48%	-10.03%	-0.67%	0.34%	2.51%	-	-
Horiz. %	74.12%	82.30%	91.93%	102.17%	102.86%	102.51%	100.00%	-
PBT	307,209	243,809	198,791	303,312	405,979	476,708	537,447	-31.05%
YoY %	26.00%	22.65%	-34.46%	-25.29%	-14.84%	-11.30%	-	-
Horiz. %	57.16%	45.36%	36.99%	56.44%	75.54%	88.70%	100.00%	-
Tax	-82,115	-69,505	-47,982	-74,424	-97,430	-115,340	-128,226	-25.64%
YoY %	-18.14%	-44.86%	35.53%	23.61%	15.53%	10.05%	-	-
Horiz. %	64.04%	54.21%	37.42%	58.04%	75.98%	89.95%	100.00%	-
NP	225,094	174,304	150,809	228,888	308,549	361,368	409,221	-32.79%
YoY %	29.14%	15.58%	-34.11%	-25.82%	-14.62%	-11.69%	-	-
Horiz. %	55.01%	42.59%	36.85%	55.93%	75.40%	88.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	225,068	174,387	150,993	229,121	308,730	361,574	409,144	-32.79%
YoY %	29.06%	15.49%	-34.10%	-25.79%	-14.61%	-11.63%	-	-
Horiz. %	55.01%	42.62%	36.90%	56.00%	75.46%	88.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.73%	28.51%	24.14%	24.54%	24.00%	24.20%	23.86%	-
YoY %	-6.24%	18.10%	-1.63%	2.25%	-0.83%	1.42%	-	-
Horiz. %	112.03%	119.49%	101.17%	102.85%	100.59%	101.42%	100.00%	-
Total Cost	964,831	1,146,949	1,325,105	1,411,475	1,342,866	1,284,380	1,196,234	-13.31%
YoY %	-15.88%	-13.44%	-6.12%	5.11%	4.55%	7.37%	-	-
Horiz. %	80.66%	95.88%	110.77%	117.99%	112.26%	107.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,935,875	2,830,790	2,788,666	1,596,659	2,784,628	2,709,111	2,674,502	6.39%
YoY %	3.71%	1.51%	74.66%	-42.66%	2.79%	1.29%	-	-
Horiz. %	109.77%	105.84%	104.27%	59.70%	104.12%	101.29%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	98,421	77,721	77,721	96,119	96,119	108,128	108,128	-6.06%
YoY %	26.63%	0.00%	-19.14%	0.00%	-11.11%	0.00%	-	-
Horiz. %	91.02%	71.88%	71.88%	88.89%	88.89%	100.00%	100.00%	-
Div Payout %	43.73%	44.57%	51.47%	41.95%	31.13%	29.91%	26.43%	-
YoY %	-1.88%	-13.41%	22.69%	34.76%	4.08%	13.17%	-	-
Horiz. %	165.46%	168.63%	194.74%	158.72%	117.78%	113.17%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	2,935,875	2,830,790	2,788,666	1,596,659	2,784,628	2,709,111	2,674,502	6.39%
YoY %	3.71%	1.51%	74.66%	-42.66%	2.79%	1.29%	-	-
Horiz. %	109.77%	105.84%	104.27%	59.70%	104.12%	101.29%	100.00%	-
NOSH	1,537,107	1,530,156	1,548,106	896,999	1,538,468	1,539,267	1,537,070	0.00%
YoY %	0.45%	-1.16%	72.59%	-41.70%	-0.05%	0.14%	-	-
Horiz. %	100.00%	99.55%	100.72%	58.36%	100.09%	100.14%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	18.92%	13.19%	10.22%	13.95%	18.68%	21.96%	25.49%	-
YoY %	43.44%	29.06%	-26.74%	-25.32%	-14.94%	-13.85%	-	-
Horiz. %	74.23%	51.75%	40.09%	54.73%	73.28%	86.15%	100.00%	-
ROE	7.67%	6.16%	5.41%	14.35%	11.09%	13.35%	15.30%	-
YoY %	24.51%	13.86%	-62.30%	29.40%	-16.93%	-12.75%	-	-
Horiz. %	50.13%	40.26%	35.36%	93.79%	72.48%	87.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	77.41	86.35	95.80	182.87	107.34	106.92	104.45	-18.05%
YoY %	-10.35%	-9.86%	-47.61%	70.37%	0.39%	2.36%	-	-
Horiz. %	74.11%	82.67%	91.72%	175.08%	102.77%	102.36%	100.00%	-
EPS	14.64	11.40	9.80	25.54	20.07	23.49	26.62	-32.80%
YoY %	28.42%	16.33%	-61.63%	27.25%	-14.56%	-11.76%	-	-
Horiz. %	55.00%	42.82%	36.81%	95.94%	75.39%	88.24%	100.00%	-
DPS	6.40	5.08	5.04	10.72	6.25	7.00	7.03	-6.05%
YoY %	25.98%	0.79%	-52.99%	71.52%	-10.71%	-0.43%	-	-
Horiz. %	91.04%	72.26%	71.69%	152.49%	88.90%	99.57%	100.00%	-
NAPS	1.91	1.85	1.81	1.78	1.81	1.76	1.74	6.39%
YoY %	3.24%	2.21%	1.69%	-1.66%	2.84%	1.15%	-	-
Horiz. %	109.77%	106.32%	104.02%	102.30%	104.02%	101.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 896,999
RPS	76.86	85.35	95.34	105.96	106.67	106.31	103.70	-18.05%
YoY %	-9.95%	-10.48%	-10.02%	-0.67%	0.34%	2.52%	-	-
Horiz. %	74.12%	82.30%	91.94%	102.18%	102.86%	102.52%	100.00%	-
EPS	14.54	11.26	9.75	14.80	19.94	23.36	26.43	-32.78%
YoY %	29.13%	15.49%	-34.12%	-25.78%	-14.64%	-11.62%	-	-
Horiz. %	55.01%	42.60%	36.89%	56.00%	75.44%	88.38%	100.00%	-
DPS	6.36	5.02	5.02	6.21	6.21	6.98	6.98	-5.99%
YoY %	26.69%	0.00%	-19.16%	0.00%	-11.03%	0.00%	-	-
Horiz. %	91.12%	71.92%	71.92%	88.97%	88.97%	100.00%	100.00%	-
NAPS	1.8964	1.8286	1.8013	1.0314	1.7987	1.75	1.7276	6.39%
YoY %	3.71%	1.52%	74.65%	-42.66%	2.78%	1.30%	-	-
Horiz. %	109.77%	105.85%	104.27%	59.70%	104.12%	101.30%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.71	2.54	2.35	1.69	1.82	2.48	2.77	-
P/RPS	3.50	2.94	2.45	0.92	1.70	2.32	2.65	20.31%
YoY %	19.05%	20.00%	166.30%	-45.88%	-26.72%	-12.45%	-	-
Horiz. %	132.08%	110.94%	92.45%	34.72%	64.15%	87.55%	100.00%	-
P/EPS	18.51	22.29	23.98	6.62	9.07	10.56	10.41	46.61%
YoY %	-16.96%	-7.05%	262.24%	-27.01%	-14.11%	1.44%	-	-
Horiz. %	177.81%	214.12%	230.36%	63.59%	87.13%	101.44%	100.00%	-
EY	5.40	4.49	4.17	15.11	11.03	9.47	9.61	-31.83%
YoY %	20.27%	7.67%	-72.40%	36.99%	16.47%	-1.46%	-	-
Horiz. %	56.19%	46.72%	43.39%	157.23%	114.78%	98.54%	100.00%	-
DY	2.36	2.00	2.15	6.34	3.43	2.82	2.54	-4.76%
YoY %	18.00%	-6.98%	-66.09%	84.84%	21.63%	11.02%	-	-
Horiz. %	92.91%	78.74%	84.65%	249.61%	135.04%	111.02%	100.00%	-
P/NAPS	1.42	1.37	1.30	0.95	1.01	1.41	1.59	-7.24%
YoY %	3.65%	5.38%	36.84%	-5.94%	-28.37%	-11.32%	-	-
Horiz. %	89.31%	86.16%	81.76%	59.75%	63.52%	88.68%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	11/02/10	25/11/09	17/08/09	17/06/09	24/02/09	27/11/08	08/08/08	-
Price	2.55	2.81	2.42	2.24	1.77	1.95	2.78	-
P/RPS	3.29	3.25	2.53	1.22	1.65	1.82	2.66	15.17%
YoY %	1.23%	28.46%	107.38%	-26.06%	-9.34%	-31.58%	-	-
Horiz. %	123.68%	122.18%	95.11%	45.86%	62.03%	68.42%	100.00%	-
P/EPS	17.42	24.66	24.69	8.77	8.82	8.30	10.44	40.54%
YoY %	-29.36%	-0.12%	181.53%	-0.57%	6.27%	-20.50%	-	-
Horiz. %	166.86%	236.21%	236.49%	84.00%	84.48%	79.50%	100.00%	-
EY	5.74	4.06	4.05	11.40	11.34	12.05	9.57	-28.81%
YoY %	41.38%	0.25%	-64.47%	0.53%	-5.89%	25.91%	-	-
Horiz. %	59.98%	42.42%	42.32%	119.12%	118.50%	125.91%	100.00%	-
DY	2.51	1.81	2.08	4.78	3.53	3.59	2.53	-0.52%
YoY %	38.67%	-12.98%	-56.49%	35.41%	-1.67%	41.90%	-	-
Horiz. %	99.21%	71.54%	82.21%	188.93%	139.53%	141.90%	100.00%	-
P/NAPS	1.34	1.52	1.34	1.26	0.98	1.11	1.60	-11.12%
YoY %	-11.84%	13.43%	6.35%	28.57%	-11.71%	-30.63%	-	-
Horiz. %	83.75%	95.00%	83.75%	78.75%	61.25%	69.38%	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