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

Announcement Date
17-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -25.79%
YoY- -39.7%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,189,925 1,321,253 1,475,914 1,640,363 1,651,415 1,645,748 1,605,455 -18.05%
PBT 307,209 243,809 198,791 303,312 405,979 476,708 537,447 -31.05%
Tax -82,115 -69,505 -47,982 -74,424 -97,430 -115,340 -128,226 -25.64%
NP 225,094 174,304 150,809 228,888 308,549 361,368 409,221 -32.79%
-
NP to SH 225,068 174,387 150,993 229,121 308,730 361,574 409,144 -32.79%
-
Tax Rate 26.73% 28.51% 24.14% 24.54% 24.00% 24.20% 23.86% -
Total Cost 964,831 1,146,949 1,325,105 1,411,475 1,342,866 1,284,380 1,196,234 -13.31%
-
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%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 98,421 77,721 77,721 96,119 96,119 108,128 108,128 -6.06%
Div Payout % 43.73% 44.57% 51.47% 41.95% 31.13% 29.91% 26.43% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
NOSH 1,537,107 1,530,156 1,548,106 896,999 1,538,468 1,539,267 1,537,070 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.92% 13.19% 10.22% 13.95% 18.68% 21.96% 25.49% -
ROE 7.67% 6.16% 5.41% 14.35% 11.09% 13.35% 15.30% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.41 86.35 95.80 182.87 107.34 106.92 104.45 -18.05%
EPS 14.64 11.40 9.80 25.54 20.07 23.49 26.62 -32.80%
DPS 6.40 5.08 5.04 10.72 6.25 7.00 7.03 -6.05%
NAPS 1.91 1.85 1.81 1.78 1.81 1.76 1.74 6.39%
Adjusted Per Share Value based on latest NOSH - 896,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 76.88 85.37 95.36 105.98 106.70 106.33 103.73 -18.05%
EPS 14.54 11.27 9.76 14.80 19.95 23.36 26.43 -32.78%
DPS 6.36 5.02 5.02 6.21 6.21 6.99 6.99 -6.08%
NAPS 1.8969 1.829 1.8018 1.0316 1.7991 1.7504 1.728 6.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 18.51 22.29 23.98 6.62 9.07 10.56 10.41 46.61%
EY 5.40 4.49 4.17 15.11 11.03 9.47 9.61 -31.83%
DY 2.36 2.00 2.15 6.34 3.43 2.82 2.54 -4.76%
P/NAPS 1.42 1.37 1.30 0.95 1.01 1.41 1.59 -7.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 17.42 24.66 24.69 8.77 8.82 8.30 10.44 40.54%
EY 5.74 4.06 4.05 11.40 11.34 12.05 9.57 -28.81%
DY 2.51 1.81 2.08 4.78 3.53 3.59 2.53 -0.52%
P/NAPS 1.34 1.52 1.34 1.26 0.98 1.11 1.60 -11.12%

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