[ABMB] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,277,352	1,228,260	1,104,892	1,028,092	1,685,888	1,608,108	1,440,008	-1.97%
YoY %	4.00%	11.17%	7.47%	-39.02%	4.84%	11.67%	-	-
Horiz. %	88.70%	85.30%	76.73%	71.39%	117.07%	111.67%	100.00%	-
PBT	665,472	696,264	601,108	249,772	667,856	526,252	238,928	18.59%
YoY %	-4.42%	15.83%	140.66%	-62.60%	26.91%	120.26%	-	-
Horiz. %	278.52%	291.41%	251.59%	104.54%	279.52%	220.26%	100.00%	-
Tax	-167,164	-176,364	-159,024	-64,992	-170,760	-145,676	-80,352	12.97%
YoY %	5.22%	-10.90%	-144.68%	61.94%	-17.22%	-81.30%	-	-
Horiz. %	208.04%	219.49%	197.91%	80.88%	212.51%	181.30%	100.00%	-
NP	498,308	519,900	442,084	184,780	497,096	380,576	158,576	21.00%
YoY %	-4.15%	17.60%	139.25%	-62.83%	30.62%	140.00%	-	-
Horiz. %	314.24%	327.86%	278.78%	116.52%	313.47%	240.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	498,128	519,064	442,944	184,884	497,396	380,628	158,248	21.03%
YoY %	-4.03%	17.19%	139.58%	-62.83%	30.68%	140.53%	-	-
Horiz. %	314.78%	328.01%	279.90%	116.83%	314.31%	240.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	25.33%	26.46%	26.02%	25.57%	27.68%	33.63%	-
YoY %	-0.83%	-4.27%	1.69%	1.76%	-7.62%	-17.69%	-	-
Horiz. %	74.70%	75.32%	78.68%	77.37%	76.03%	82.31%	100.00%	-
Total Cost	779,044	708,360	662,808	843,312	1,188,792	1,227,532	1,281,432	-7.95%
YoY %	9.98%	6.87%	-21.40%	-29.06%	-3.16%	-4.21%	-	-
Horiz. %	60.79%	55.28%	51.72%	65.81%	92.77%	95.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,811,894	3,459,933	3,137,520	2,788,666	2,674,502	2,126,563	1,797,211	13.33%
YoY %	10.17%	10.28%	12.51%	4.27%	25.77%	18.33%	-	-
Horiz. %	212.10%	192.52%	174.58%	155.17%	148.81%	118.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	400,932	341,420	203,016	80,116	153,707	94,214	-	-
YoY %	17.43%	68.17%	153.40%	-47.88%	63.15%	0.00%	-	-
Horiz. %	425.55%	362.39%	215.48%	85.04%	163.15%	100.00%	-	-
Div Payout %	80.49%	65.78%	45.83%	43.33%	30.90%	24.75%	-	-
YoY %	22.36%	43.53%	5.77%	40.23%	24.85%	0.00%	-	-
Horiz. %	325.21%	265.78%	185.17%	175.07%	124.85%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,811,894	3,459,933	3,137,520	2,788,666	2,674,502	2,126,563	1,797,211	13.33%
YoY %	10.17%	10.28%	12.51%	4.27%	25.77%	18.33%	-	-
Horiz. %	212.10%	192.52%	174.58%	155.17%	148.81%	118.33%	100.00%	-
NOSH	1,518,682	1,524,200	1,538,000	1,540,700	1,537,070	1,345,926	1,167,020	4.48%
YoY %	-0.36%	-0.90%	-0.18%	0.24%	14.20%	15.33%	-	-
Horiz. %	130.13%	130.61%	131.79%	132.02%	131.71%	115.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	39.01%	42.33%	40.01%	17.97%	29.49%	23.67%	11.01%	-
YoY %	-7.84%	5.80%	122.65%	-39.06%	24.59%	114.99%	-	-
Horiz. %	354.31%	384.47%	363.40%	163.22%	267.85%	214.99%	100.00%	-
ROE	13.07%	15.00%	14.12%	6.63%	18.60%	17.90%	8.81%	-
YoY %	-12.87%	6.23%	112.97%	-64.35%	3.91%	103.18%	-	-
Horiz. %	148.35%	170.26%	160.27%	75.26%	211.12%	203.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	84.11	80.58	71.84	66.73	109.68	119.48	123.39	-6.18%
YoY %	4.38%	12.17%	7.66%	-39.16%	-8.20%	-3.17%	-	-
Horiz. %	68.17%	65.31%	58.22%	54.08%	88.89%	96.83%	100.00%	-
EPS	32.80	34.00	28.80	12.00	32.36	28.28	13.56	15.84%
YoY %	-3.53%	18.06%	140.00%	-62.92%	14.43%	108.55%	-	-
Horiz. %	241.89%	250.74%	212.39%	88.50%	238.64%	208.55%	100.00%	-
DPS	26.40	22.40	13.20	5.20	10.00	7.00	0.00	-
YoY %	17.86%	69.70%	153.85%	-48.00%	42.86%	0.00%	-	-
Horiz. %	377.14%	320.00%	188.57%	74.29%	142.86%	100.00%	-	-
NAPS	2.51	2.27	2.04	1.81	1.74	1.58	1.54	8.47%
YoY %	10.57%	11.27%	12.71%	4.02%	10.13%	2.60%	-	-
Horiz. %	162.99%	147.40%	132.47%	117.53%	112.99%	102.60%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,540,700
RPS	82.53	79.36	71.39	66.42	108.93	103.90	93.04	-1.97%
YoY %	3.99%	11.16%	7.48%	-39.03%	4.84%	11.67%	-	-
Horiz. %	88.70%	85.30%	76.73%	71.39%	117.08%	111.67%	100.00%	-
EPS	32.18	33.54	28.62	11.95	32.14	24.59	10.22	21.04%
YoY %	-4.05%	17.19%	139.50%	-62.82%	30.70%	140.61%	-	-
Horiz. %	314.87%	328.18%	280.04%	116.93%	314.48%	240.61%	100.00%	-
DPS	25.90	22.06	13.12	5.18	9.93	6.09	0.00	-
YoY %	17.41%	68.14%	153.28%	-47.83%	63.05%	0.00%	-	-
Horiz. %	425.29%	362.23%	215.44%	85.06%	163.05%	100.00%	-	-
NAPS	2.4629	2.2355	2.0271	1.8018	1.728	1.374	1.1612	13.33%
YoY %	10.17%	10.28%	12.50%	4.27%	25.76%	18.33%	-	-
Horiz. %	212.10%	192.52%	174.57%	155.17%	148.81%	118.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	4.16	3.18	2.95	2.35	2.77	3.54	2.01	-
P/RPS	4.95	3.95	4.11	3.52	2.53	2.96	1.63	20.31%
YoY %	25.32%	-3.89%	16.76%	39.13%	-14.53%	81.60%	-	-
Horiz. %	303.68%	242.33%	252.15%	215.95%	155.21%	181.60%	100.00%	-
P/EPS	12.68	9.34	10.24	19.58	8.56	12.52	14.82	-2.56%
YoY %	35.76%	-8.79%	-47.70%	128.74%	-31.63%	-15.52%	-	-
Horiz. %	85.56%	63.02%	69.10%	132.12%	57.76%	84.48%	100.00%	-
EY	7.88	10.71	9.76	5.11	11.68	7.99	6.75	2.61%
YoY %	-26.42%	9.73%	91.00%	-56.25%	46.18%	18.37%	-	-
Horiz. %	116.74%	158.67%	144.59%	75.70%	173.04%	118.37%	100.00%	-
DY	6.35	7.04	4.47	2.21	3.61	1.98	0.00	-
YoY %	-9.80%	57.49%	102.26%	-38.78%	82.32%	0.00%	-	-
Horiz. %	320.71%	355.56%	225.76%	111.62%	182.32%	100.00%	-	-
P/NAPS	1.66	1.40	1.45	1.30	1.59	2.24	1.31	4.02%
YoY %	18.57%	-3.45%	11.54%	-18.24%	-29.02%	70.99%	-	-
Horiz. %	126.72%	106.87%	110.69%	99.24%	121.37%	170.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	16/08/11	20/08/10	17/08/09	08/08/08	17/08/07	07/08/06	-
Price	4.32	3.42	3.05	2.42	2.78	2.63	2.05	-
P/RPS	5.14	4.24	4.25	3.63	2.53	2.20	1.66	20.70%
YoY %	21.23%	-0.24%	17.08%	43.48%	15.00%	32.53%	-	-
Horiz. %	309.64%	255.42%	256.02%	218.67%	152.41%	132.53%	100.00%	-
P/EPS	13.17	10.04	10.59	20.17	8.59	9.30	15.12	-2.27%
YoY %	31.18%	-5.19%	-47.50%	134.81%	-7.63%	-38.49%	-	-
Horiz. %	87.10%	66.40%	70.04%	133.40%	56.81%	61.51%	100.00%	-
EY	7.59	9.96	9.44	4.96	11.64	10.75	6.61	2.32%
YoY %	-23.80%	5.51%	90.32%	-57.39%	8.28%	62.63%	-	-
Horiz. %	114.83%	150.68%	142.81%	75.04%	176.10%	162.63%	100.00%	-
DY	6.11	6.55	4.33	2.15	3.60	2.66	0.00	-
YoY %	-6.72%	51.27%	101.40%	-40.28%	35.34%	0.00%	-	-
Horiz. %	229.70%	246.24%	162.78%	80.83%	135.34%	100.00%	-	-
P/NAPS	1.72	1.51	1.50	1.34	1.60	1.66	1.33	4.37%
YoY %	13.91%	0.67%	11.94%	-16.25%	-3.61%	24.81%	-	-
Horiz. %	129.32%	113.53%	112.78%	100.75%	120.30%	124.81%	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