[ABMB] YoY Annual (Unaudited) Result on 31-Mar-2012 [#4]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Annual (Unaudited) Result
Revenue	1,772,407	1,348,964	1,333,031	1,244,318	1,128,716	1,064,519	1,640,386	1.29%
YoY %	31.39%	1.20%	7.13%	10.24%	6.03%	-35.11%	-	-
Horiz. %	108.05%	82.23%	81.26%	75.86%	68.81%	64.89%	100.00%	-
PBT	703,150	749,351	714,020	674,643	553,113	408,938	303,312	15.03%
YoY %	-6.17%	4.95%	5.84%	21.97%	35.26%	34.82%	-	-
Horiz. %	231.82%	247.06%	235.41%	222.43%	182.36%	134.82%	100.00%	-
Tax	-172,370	-185,803	-175,897	-171,524	-143,962	-107,438	-74,424	15.01%
YoY %	7.23%	-5.63%	-2.55%	-19.15%	-34.00%	-44.36%	-	-
Horiz. %	231.61%	249.65%	236.34%	230.47%	193.43%	144.36%	100.00%	-
NP	530,780	563,548	538,123	503,119	409,151	301,500	228,888	15.04%
YoY %	-5.81%	4.72%	6.96%	22.97%	35.71%	31.72%	-	-
Horiz. %	231.90%	246.21%	235.10%	219.81%	178.76%	131.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,780	563,548	538,044	502,635	409,202	301,424	229,121	15.02%
YoY %	-5.81%	4.74%	7.04%	22.83%	35.76%	31.56%	-	-
Horiz. %	231.66%	245.96%	234.83%	219.38%	178.60%	131.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	24.80%	24.63%	25.42%	26.03%	26.27%	24.54%	-
YoY %	-1.17%	0.69%	-3.11%	-2.34%	-0.91%	7.05%	-	-
Horiz. %	99.88%	101.06%	100.37%	103.59%	106.07%	107.05%	100.00%	-
Total Cost	1,241,627	785,416	794,908	741,199	719,565	763,019	1,411,498	-2.11%
YoY %	58.09%	-1.19%	7.25%	3.01%	-5.70%	-45.94%	-	-
Horiz. %	87.97%	55.64%	56.32%	52.51%	50.98%	54.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,423,166	4,087,067	3,966,399	3,697,881	3,325,724	2,907,134	2,737,150	8.32%
YoY %	8.22%	3.04%	7.26%	11.19%	14.40%	6.21%	-	-
Horiz. %	161.60%	149.32%	144.91%	135.10%	121.50%	106.21%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	234,885	448,209	253,239	202,394	107,281	97,924	96,107	16.05%
YoY %	-47.59%	76.99%	25.12%	88.66%	9.56%	1.89%	-	-
Horiz. %	244.40%	466.36%	263.50%	210.59%	111.63%	101.89%	100.00%	-
Div Payout %	44.25%	79.53%	47.07%	40.27%	26.22%	32.49%	41.95%	-
YoY %	-44.36%	68.96%	16.89%	53.59%	-19.30%	-22.55%	-	-
Horiz. %	105.48%	189.58%	112.21%	96.00%	62.50%	77.45%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	4,423,166	4,087,067	3,966,399	3,697,881	3,325,724	2,907,134	2,737,150	8.32%
YoY %	8.22%	3.04%	7.26%	11.19%	14.40%	6.21%	-	-
Horiz. %	161.60%	149.32%	144.91%	135.10%	121.50%	106.21%	100.00%	-
NOSH	1,525,229	1,548,106	1,548,106	1,521,761	1,532,591	1,530,071	1,537,724	-0.13%
YoY %	-1.48%	0.00%	1.73%	-0.71%	0.16%	-0.50%	-	-
Horiz. %	99.19%	100.68%	100.68%	98.96%	99.67%	99.50%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	29.95%	41.78%	40.37%	40.43%	36.25%	28.32%	13.95%	-
YoY %	-28.31%	3.49%	-0.15%	11.53%	28.00%	103.01%	-	-
Horiz. %	214.70%	299.50%	289.39%	289.82%	259.86%	203.01%	100.00%	-
ROE	12.00%	13.79%	13.57%	13.59%	12.30%	10.37%	8.37%	-
YoY %	-12.98%	1.62%	-0.15%	10.49%	18.61%	23.89%	-	-
Horiz. %	143.37%	164.76%	162.13%	162.37%	146.95%	123.89%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	116.21	88.79	87.38	81.77	73.65	69.57	106.68	1.43%
YoY %	30.88%	1.61%	6.86%	11.03%	5.86%	-34.79%	-	-
Horiz. %	108.93%	83.23%	81.91%	76.65%	69.04%	65.21%	100.00%	-
EPS	34.80	37.20	35.30	33.00	26.70	19.70	14.90	15.17%
YoY %	-6.45%	5.38%	6.97%	23.60%	35.53%	32.21%	-	-
Horiz. %	233.56%	249.66%	236.91%	221.48%	179.19%	132.21%	100.00%	-
DPS	15.40	29.50	16.60	13.30	7.00	6.40	6.25	16.21%
YoY %	-47.80%	77.71%	24.81%	90.00%	9.38%	2.40%	-	-
Horiz. %	246.40%	472.00%	265.60%	212.80%	112.00%	102.40%	100.00%	-
NAPS	2.90	2.69	2.60	2.43	2.17	1.90	1.78	8.47%
YoY %	7.81%	3.46%	7.00%	11.98%	14.21%	6.74%	-	-
Horiz. %	162.92%	151.12%	146.07%	136.52%	121.91%	106.74%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,514,816
RPS	114.49	87.14	86.11	80.38	72.91	68.76	105.96	1.29%
YoY %	31.39%	1.20%	7.13%	10.25%	6.04%	-35.11%	-	-
Horiz. %	108.05%	82.24%	81.27%	75.86%	68.81%	64.89%	100.00%	-
EPS	34.29	36.40	34.75	32.47	26.43	19.47	14.80	15.02%
YoY %	-5.80%	4.75%	7.02%	22.85%	35.75%	31.55%	-	-
Horiz. %	231.69%	245.95%	234.80%	219.39%	178.58%	131.55%	100.00%	-
DPS	15.17	28.95	16.36	13.07	6.93	6.33	6.21	16.04%
YoY %	-47.60%	76.96%	25.17%	88.60%	9.48%	1.93%	-	-
Horiz. %	244.28%	466.18%	263.45%	210.47%	111.59%	101.93%	100.00%	-
NAPS	2.8571	2.64	2.5621	2.3886	2.1483	1.8779	1.7681	8.32%
YoY %	8.22%	3.04%	7.26%	11.19%	14.40%	6.21%	-	-
Horiz. %	161.59%	149.31%	144.91%	135.09%	121.50%	106.21%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	4.79	4.41	4.40	3.89	3.17	2.88	1.69	-
P/RPS	4.12	4.97	5.04	4.76	4.30	4.14	1.58	17.31%
YoY %	-17.10%	-1.39%	5.88%	10.70%	3.86%	162.03%	-	-
Horiz. %	260.76%	314.56%	318.99%	301.27%	272.15%	262.03%	100.00%	-
P/EPS	13.76	11.89	12.48	11.78	11.87	14.62	11.34	3.27%
YoY %	15.73%	-4.73%	5.94%	-0.76%	-18.81%	28.92%	-	-
Horiz. %	121.34%	104.85%	110.05%	103.88%	104.67%	128.92%	100.00%	-
EY	7.27	8.41	8.02	8.49	8.42	6.84	8.82	-3.16%
YoY %	-13.56%	4.86%	-5.54%	0.83%	23.10%	-22.45%	-	-
Horiz. %	82.43%	95.35%	90.93%	96.26%	95.46%	77.55%	100.00%	-
DY	3.22	6.69	3.77	3.42	2.21	2.22	3.70	-2.28%
YoY %	-51.87%	77.45%	10.23%	54.75%	-0.45%	-40.00%	-	-
Horiz. %	87.03%	180.81%	101.89%	92.43%	59.73%	60.00%	100.00%	-
P/NAPS	1.65	1.64	1.69	1.60	1.46	1.52	0.95	9.63%
YoY %	0.61%	-2.96%	5.62%	9.59%	-3.95%	60.00%	-	-
Horiz. %	173.68%	172.63%	177.89%	168.42%	153.68%	160.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	27/05/15	22/05/14	21/05/13	23/05/12	25/05/11	31/05/10	17/06/09	-
Price	4.64	4.71	4.97	3.82	3.05	2.78	2.24	-
P/RPS	3.99	5.30	5.69	4.67	4.14	4.00	2.10	11.28%
YoY %	-24.72%	-6.85%	21.84%	12.80%	3.50%	90.48%	-	-
Horiz. %	190.00%	252.38%	270.95%	222.38%	197.14%	190.48%	100.00%	-
P/EPS	13.33	12.70	14.09	11.57	11.42	14.11	15.03	-1.97%
YoY %	4.96%	-9.87%	21.78%	1.31%	-19.06%	-6.12%	-	-
Horiz. %	88.69%	84.50%	93.75%	76.98%	75.98%	93.88%	100.00%	-
EY	7.50	7.87	7.10	8.65	8.75	7.09	6.65	2.02%
YoY %	-4.70%	10.85%	-17.92%	-1.14%	23.41%	6.62%	-	-
Horiz. %	112.78%	118.35%	106.77%	130.08%	131.58%	106.62%	100.00%	-
DY	3.32	6.26	3.34	3.48	2.30	2.30	2.79	2.93%
YoY %	-46.96%	87.43%	-4.02%	51.30%	0.00%	-17.56%	-	-
Horiz. %	119.00%	224.37%	119.71%	124.73%	82.44%	82.44%	100.00%	-
P/NAPS	1.60	1.75	1.91	1.57	1.41	1.46	1.26	4.05%
YoY %	-8.57%	-8.38%	21.66%	11.35%	-3.42%	15.87%	-	-
Horiz. %	126.98%	138.89%	151.59%	124.60%	111.90%	115.87%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 16:20:00

EMA 5

10 Mins

SELL

2024-06-27 16:10:00

EMA 5

5 Mins

SELL

2024-06-27 16:05:00

EMA 5

5 Mins

BUY

2024-06-27 15:50:00

EMA 5

5 Mins

SELL

2024-06-27 15:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

147,003,600

HSI-CXV

0.11

-0.035

132,448,600

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.98

-0.04

92,830,800

YNHPROP

0.495

-0.11

91,876,800

AHB-WC

0.07

0.00

83,302,800

DNEX

0.435

-0.03

68,546,400

HSI-CV7

0.04

-0.015

55,123,600

SBH

0.345

+0.025

51,713,700

More active Stocks

THETA

1.72

+0.24

19,725,800

PENTA

5.08

+0.15

4,017,700

AIRPORT

9.75

+0.15

1,680,700

UTDPLT

24.22

+0.14

83,700

PTT

2.35

+0.12

2,964,200

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,347,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.36

-0.32

642,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.16

-0.22

354,200

PCHEM

6.36

-0.16

1,610,500

HLFG

17.24

-0.16

45,000

KHIND

2.65

-0.15

2,000

PPB

14.26

-0.14

244,300

HSI-CXT

0.725

-0.135

23,600

AMWAY

6.93

-0.13

35,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More