[ABMB] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	1,450,732	1,357,836	1,316,624	1,240,472	1,146,406	1,017,384	1,652,828	-2.14%
YoY %	6.84%	3.13%	6.14%	8.21%	12.68%	-38.45%	-	-
Horiz. %	87.77%	82.15%	79.66%	75.05%	69.36%	61.55%	100.00%	-
PBT	820,714	720,238	714,248	681,942	575,830	341,046	460,052	10.12%
YoY %	13.95%	0.84%	4.74%	18.43%	68.84%	-25.87%	-	-
Horiz. %	178.40%	156.56%	155.25%	148.23%	125.17%	74.13%	100.00%	-
Tax	-198,438	-182,186	-181,234	-173,338	-149,966	-92,526	-102,364	11.65%
YoY %	-8.92%	-0.53%	-4.56%	-15.58%	-62.08%	9.61%	-	-
Horiz. %	193.86%	177.98%	177.05%	169.33%	146.50%	90.39%	100.00%	-
NP	622,276	538,052	533,014	508,604	425,864	248,520	357,688	9.66%
YoY %	15.65%	0.95%	4.80%	19.43%	71.36%	-30.52%	-	-
Horiz. %	173.97%	150.42%	149.02%	142.19%	119.06%	69.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	622,276	538,052	532,956	507,958	426,018	248,518	357,986	9.64%
YoY %	15.65%	0.96%	4.92%	19.23%	71.42%	-30.58%	-	-
Horiz. %	173.83%	150.30%	148.88%	141.89%	119.00%	69.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.18%	25.30%	25.37%	25.42%	26.04%	27.13%	22.25%	-
YoY %	-4.43%	-0.28%	-0.20%	-2.38%	-4.02%	21.93%	-	-
Horiz. %	108.67%	113.71%	114.02%	114.25%	117.03%	121.93%	100.00%	-
Total Cost	828,456	819,784	783,610	731,868	720,542	768,864	1,295,140	-7.17%
YoY %	1.06%	4.62%	7.07%	1.57%	-6.28%	-40.63%	-	-
Horiz. %	63.97%	63.30%	60.50%	56.51%	55.63%	59.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,280,044	4,074,388	3,846,278	3,543,814	3,202,797	2,838,014	2,706,423	7.93%
YoY %	5.05%	5.93%	8.53%	10.65%	12.85%	4.86%	-	-
Horiz. %	158.14%	150.55%	142.12%	130.94%	118.34%	104.86%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	273,194	228,898	201,471	171,080	101,140	39,885	76,887	23.51%
YoY %	19.35%	13.61%	17.76%	69.15%	153.58%	-48.13%	-	-
Horiz. %	355.32%	297.71%	262.04%	222.51%	131.54%	51.87%	100.00%	-
Div Payout %	43.90%	42.54%	37.80%	33.68%	23.74%	16.05%	21.48%	-
YoY %	3.20%	12.54%	12.23%	41.87%	47.91%	-25.28%	-	-
Horiz. %	204.38%	198.04%	175.98%	156.80%	110.52%	74.72%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	4,280,044	4,074,388	3,846,278	3,543,814	3,202,797	2,838,014	2,706,423	7.93%
YoY %	5.05%	5.93%	8.53%	10.65%	12.85%	4.86%	-	-
Horiz. %	158.14%	150.55%	142.12%	130.94%	118.34%	104.86%	100.00%	-
NOSH	1,517,746	1,548,106	1,548,106	1,527,506	1,532,438	1,534,061	1,537,740	-0.21%
YoY %	-1.96%	0.00%	1.35%	-0.32%	-0.11%	-0.24%	-	-
Horiz. %	98.70%	100.67%	100.67%	99.33%	99.66%	99.76%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	42.89%	39.63%	40.48%	41.00%	37.15%	24.43%	21.64%	-
YoY %	8.23%	-2.10%	-1.27%	10.36%	52.07%	12.89%	-	-
Horiz. %	198.20%	183.13%	187.06%	189.46%	171.67%	112.89%	100.00%	-
ROE	14.54%	13.21%	13.86%	14.33%	13.30%	8.76%	13.23%	-
YoY %	10.07%	-4.69%	-3.28%	7.74%	51.83%	-33.79%	-	-
Horiz. %	109.90%	99.85%	104.76%	108.31%	100.53%	66.21%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	95.58	88.98	86.26	81.21	74.81	66.32	107.48	-1.93%
YoY %	7.42%	3.15%	6.22%	8.56%	12.80%	-38.30%	-	-
Horiz. %	88.93%	82.79%	80.26%	75.56%	69.60%	61.70%	100.00%	-
EPS	41.00	35.40	35.00	33.20	27.80	16.20	23.20	9.95%
YoY %	15.82%	1.14%	5.42%	19.42%	71.60%	-30.17%	-	-
Horiz. %	176.72%	152.59%	150.86%	143.10%	119.83%	69.83%	100.00%	-
DPS	18.00	15.00	13.20	11.20	6.60	2.60	5.00	23.78%
YoY %	20.00%	13.64%	17.86%	69.70%	153.85%	-48.00%	-	-
Horiz. %	360.00%	300.00%	264.00%	224.00%	132.00%	52.00%	100.00%	-
NAPS	2.82	2.67	2.52	2.32	2.09	1.85	1.76	8.17%
YoY %	5.62%	5.95%	8.62%	11.00%	12.97%	5.11%	-	-
Horiz. %	160.23%	151.70%	143.18%	131.82%	118.75%	105.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,531,063
RPS	93.71	87.71	85.05	80.13	74.05	65.72	106.76	-2.14%
YoY %	6.84%	3.13%	6.14%	8.21%	12.67%	-38.44%	-	-
Horiz. %	87.78%	82.16%	79.66%	75.06%	69.36%	61.56%	100.00%	-
EPS	40.20	34.76	34.43	32.81	27.52	16.05	23.12	9.65%
YoY %	15.65%	0.96%	4.94%	19.22%	71.46%	-30.58%	-	-
Horiz. %	173.88%	150.35%	148.92%	141.91%	119.03%	69.42%	100.00%	-
DPS	17.65	14.79	13.01	11.05	6.53	2.58	4.97	23.50%
YoY %	19.34%	13.68%	17.74%	69.22%	153.10%	-48.09%	-	-
Horiz. %	355.13%	297.59%	261.77%	222.33%	131.39%	51.91%	100.00%	-
NAPS	2.7647	2.6319	2.4845	2.2891	2.0688	1.8332	1.7482	7.93%
YoY %	5.05%	5.93%	8.54%	10.65%	12.85%	4.86%	-	-
Horiz. %	158.15%	150.55%	142.12%	130.94%	118.34%	104.86%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	4.99	5.01	4.09	3.30	3.09	2.54	2.48	-
P/RPS	5.22	5.63	4.74	4.06	4.13	3.83	2.31	14.54%
YoY %	-7.28%	18.78%	16.75%	-1.69%	7.83%	65.80%	-	-
Horiz. %	225.97%	243.72%	205.19%	175.76%	178.79%	165.80%	100.00%	-
P/EPS	12.17	14.21	11.71	9.92	11.12	15.68	10.65	2.24%
YoY %	-14.36%	21.35%	18.04%	-10.79%	-29.08%	47.23%	-	-
Horiz. %	114.27%	133.43%	109.95%	93.15%	104.41%	147.23%	100.00%	-
EY	8.22	7.04	8.54	10.08	9.00	6.38	9.39	-2.19%
YoY %	16.76%	-17.56%	-15.28%	12.00%	41.07%	-32.06%	-	-
Horiz. %	87.54%	74.97%	90.95%	107.35%	95.85%	67.94%	100.00%	-
DY	3.61	2.99	3.23	3.39	2.14	1.02	2.02	10.15%
YoY %	20.74%	-7.43%	-4.72%	58.41%	109.80%	-49.50%	-	-
Horiz. %	178.71%	148.02%	159.90%	167.82%	105.94%	50.50%	100.00%	-
P/NAPS	1.77	1.88	1.62	1.42	1.48	1.37	1.41	3.86%
YoY %	-5.85%	16.05%	14.08%	-4.05%	8.03%	-2.84%	-	-
Horiz. %	125.53%	133.33%	114.89%	100.71%	104.96%	97.16%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	29/11/13	20/11/12	16/11/11	22/11/10	25/11/09	27/11/08	-
Price	4.80	4.94	4.07	3.50	3.17	2.81	1.95	-
P/RPS	5.02	5.55	4.72	4.31	4.24	4.24	1.81	18.52%
YoY %	-9.55%	17.58%	9.51%	1.65%	0.00%	134.25%	-	-
Horiz. %	277.35%	306.63%	260.77%	238.12%	234.25%	234.25%	100.00%	-
P/EPS	11.71	14.01	11.66	10.53	11.40	17.35	8.38	5.73%
YoY %	-16.42%	20.15%	10.73%	-7.63%	-34.29%	107.04%	-	-
Horiz. %	139.74%	167.18%	139.14%	125.66%	136.04%	207.04%	100.00%	-
EY	8.54	7.14	8.58	9.50	8.77	5.77	11.94	-5.43%
YoY %	19.61%	-16.78%	-9.68%	8.32%	51.99%	-51.68%	-	-
Horiz. %	71.52%	59.80%	71.86%	79.56%	73.45%	48.32%	100.00%	-
DY	3.75	3.04	3.24	3.20	2.08	0.93	2.56	6.56%
YoY %	23.36%	-6.17%	1.25%	53.85%	123.66%	-63.67%	-	-
Horiz. %	146.48%	118.75%	126.56%	125.00%	81.25%	36.33%	100.00%	-
P/NAPS	1.70	1.85	1.62	1.51	1.52	1.52	1.11	7.35%
YoY %	-8.11%	14.20%	7.28%	-0.66%	0.00%	36.94%	-	-
Horiz. %	153.15%	166.67%	145.95%	136.04%	136.94%	136.94%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:30:00

EMA 5

30 Mins

BUY

2024-06-28 16:30:00

VOLUME BREAKOUT

30 Mins

BUY

2024-06-28 16:15:00

ADX

5 Mins

SELL

2024-06-28 16:10:00

ADX

10 Mins

SELL

2024-06-28 16:00:00

EMA 5

30 Mins

SELL

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

943

HLIND

HONG LEONG INDUSTRIES BHD

920

JCY

JCY INTERNATIONAL BERHAD

627

DNEX

DAGANG NEXCHANGE BERHAD

594

GENTING

GENTING BHD

578

YTLPOWR

YTL POWER INTERNATIONAL BHD

547

MAYBANK

MALAYAN BANKING BHD

480

MYEG

MY E.G. SERVICES BHD

469

SAPNRG

SAPURA ENERGY BERHAD

461

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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