[ABFMY1] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 76.38%
YoY- 19.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,792 31,676 9,816 25,886 21,816 31,230 0 -
PBT 37,582 30,388 8,576 24,778 20,726 30,204 -23,140 -
Tax 0 0 0 0 0 0 0 -
NP 37,582 30,388 8,576 24,778 20,726 30,204 -23,140 -
-
NP to SH 37,582 30,388 8,576 24,778 20,726 30,204 -23,140 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 1,210 1,288 1,240 1,108 1,090 1,026 23,140 -38.83%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 22,389 - 22,739 18,852 21,477 37,151 19,281 2.52%
Div Payout % 59.57% - 265.15% 76.09% 103.63% 123.00% 0.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 666,347 646,553 649,696 538,652 536,943 482,491 482,041 5.54%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 96.88% 95.93% 87.37% 95.72% 95.00% 96.71% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.82 4.90 1.51 4.81 4.06 6.47 0.00 -
EPS 5.64 4.70 1.32 4.60 3.86 6.26 -4.80 -
DPS 3.36 0.00 3.50 3.50 4.00 7.70 4.00 -2.86%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 538,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.71 2.21 0.69 1.81 1.53 2.18 0.00 -
EPS 2.63 2.12 0.60 1.73 1.45 2.11 -1.62 -
DPS 1.57 0.00 1.59 1.32 1.50 2.60 1.35 2.54%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 15/09/06 -
Price 1.051 1.08 1.084 1.072 1.069 1.08 1.05 -
P/RPS 18.05 22.04 71.75 22.31 26.31 16.69 0.00 -
P/EPS 18.63 22.98 82.12 23.30 27.69 17.25 -21.87 -
EY 5.37 4.35 1.22 4.29 3.61 5.80 -4.57 -
DY 3.20 0.00 3.23 3.26 3.74 7.13 3.81 -2.86%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 30/08/12 23/08/11 27/08/10 24/08/09 -
Price 1.035 1.065 1.095 1.10 1.065 1.064 1.06 -
P/RPS 17.78 21.74 72.48 22.89 26.21 16.44 0.00 -
P/EPS 18.35 22.66 82.95 23.91 27.59 17.00 -22.08 -
EY 5.45 4.41 1.21 4.18 3.62 5.88 -4.53 -
DY 3.25 0.00 3.20 3.18 3.76 7.24 3.77 -2.44%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment