[ABMB] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	1,640,386	1,586,010	1,458,827	1,283,254	1,383,401	1,429,744	1,426,854	2.34%
YoY %	3.43%	8.72%	13.68%	-7.24%	-3.24%	0.20%	-	-
Horiz. %	114.97%	111.15%	102.24%	89.94%	96.95%	100.20%	100.00%	-
PBT	303,312	502,050	150,812	-283,119	297,418	277,038	209,531	6.35%
YoY %	-39.59%	232.90%	153.27%	-195.19%	7.36%	32.22%	-	-
Horiz. %	144.76%	239.61%	71.98%	-135.12%	141.94%	132.22%	100.00%	-
Tax	-74,424	-121,955	-43,449	81,695	-83,929	-74,886	-44,760	8.83%
YoY %	38.97%	-180.69%	-153.18%	197.34%	-12.08%	-67.31%	-	-
Horiz. %	166.27%	272.46%	97.07%	-182.52%	187.51%	167.31%	100.00%	-
NP	228,888	380,095	107,363	-201,424	213,489	202,152	164,771	5.62%
YoY %	-39.78%	254.03%	153.30%	-194.35%	5.61%	22.69%	-	-
Horiz. %	138.91%	230.68%	65.16%	-122.24%	129.57%	122.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	229,121	379,956	107,258	-201,810	213,489	202,152	164,771	5.64%
YoY %	-39.70%	254.24%	153.15%	-194.53%	5.61%	22.69%	-	-
Horiz. %	139.05%	230.60%	65.10%	-122.48%	129.57%	122.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	24.29%	28.81%	-	28.22%	27.03%	21.36%	-
YoY %	1.03%	-15.69%	0.00%	-	4.40%	26.54%	-	-
Horiz. %	114.89%	113.72%	134.88%	-	132.12%	126.54%	100.00%	-
Total Cost	1,411,498	1,205,915	1,351,464	1,484,678	1,169,912	1,227,592	1,262,083	1.88%
YoY %	17.05%	-10.77%	-8.97%	26.91%	-4.70%	-2.73%	-	-
Horiz. %	111.84%	95.55%	107.08%	117.64%	92.70%	97.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,737,150	2,497,152	1,885,854	1,736,125	1,952,931	1,534,448	1,127,401	15.91%
YoY %	9.61%	32.41%	8.62%	-11.10%	27.27%	36.10%	-	-
Horiz. %	242.78%	221.50%	167.27%	153.99%	173.22%	136.10%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	96,107	93,456	-	-	34,873	23,249	19,778	30.11%
YoY %	2.84%	0.00%	-	-	50.00%	17.55%	-	-
Horiz. %	485.93%	472.53%	-	-	176.32%	117.55%	100.00%	-
Div Payout %	41.95%	24.60%	-	-	16.34%	11.50%	12.00%	-
YoY %	70.53%	0.00%	-	-	42.09%	-4.17%	-	-
Horiz. %	349.58%	205.00%	-	-	136.17%	95.83%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	2,737,150	2,497,152	1,885,854	1,736,125	1,952,931	1,534,448	1,127,401	15.91%
YoY %	9.61%	32.41%	8.62%	-11.10%	27.27%	36.10%	-	-
Horiz. %	242.78%	221.50%	167.27%	153.99%	173.22%	136.10%	100.00%	-
NOSH	1,537,724	1,495,301	1,178,659	1,165,184	1,162,459	1,162,461	988,948	7.62%
YoY %	2.84%	26.86%	1.16%	0.23%	-0.00%	17.55%	-	-
Horiz. %	155.49%	151.20%	119.18%	117.82%	117.55%	117.55%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	13.95%	23.97%	7.36%	-15.70%	15.43%	14.14%	11.55%	-
YoY %	-41.80%	225.68%	146.88%	-201.75%	9.12%	22.42%	-	-
Horiz. %	120.78%	207.53%	63.72%	-135.93%	133.59%	122.42%	100.00%	-
ROE	8.37%	15.22%	5.69%	-11.62%	10.93%	13.17%	14.62%	-
YoY %	-45.01%	167.49%	148.97%	-206.31%	-17.01%	-9.92%	-	-
Horiz. %	57.25%	104.10%	38.92%	-79.48%	74.76%	90.08%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	106.68	106.07	123.77	110.13	119.01	122.99	144.28	-4.90%
YoY %	0.58%	-14.30%	12.39%	-7.46%	-3.24%	-14.76%	-	-
Horiz. %	73.94%	73.52%	85.78%	76.33%	82.49%	85.24%	100.00%	-
EPS	14.90	25.41	9.13	-17.30	18.36	17.39	16.66	-1.84%
YoY %	-41.36%	178.31%	152.77%	-194.23%	5.58%	4.38%	-	-
Horiz. %	89.44%	152.52%	54.80%	-103.84%	110.20%	104.38%	100.00%	-
DPS	6.25	6.25	0.00	0.00	3.00	2.00	2.00	20.89%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	312.50%	312.50%	0.00%	0.00%	150.00%	100.00%	100.00%	-
NAPS	1.78	1.67	1.60	1.49	1.68	1.32	1.14	7.70%
YoY %	6.59%	4.37%	7.38%	-11.31%	27.27%	15.79%	-	-
Horiz. %	156.14%	146.49%	140.35%	130.70%	147.37%	115.79%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,170,404
RPS	105.96	102.45	94.23	82.89	89.36	92.35	92.17	2.34%
YoY %	3.43%	8.72%	13.68%	-7.24%	-3.24%	0.20%	-	-
Horiz. %	114.96%	111.15%	102.24%	89.93%	96.95%	100.20%	100.00%	-
EPS	14.80	24.54	6.93	-13.04	13.79	13.06	10.64	5.64%
YoY %	-39.69%	254.11%	153.14%	-194.56%	5.59%	22.74%	-	-
Horiz. %	139.10%	230.64%	65.13%	-122.56%	129.61%	122.74%	100.00%	-
DPS	6.21	6.04	0.00	0.00	2.25	1.50	1.28	30.07%
YoY %	2.81%	0.00%	0.00%	0.00%	50.00%	17.19%	-	-
Horiz. %	485.16%	471.88%	0.00%	0.00%	175.78%	117.19%	100.00%	-
NAPS	1.7681	1.613	1.2182	1.1215	1.2615	0.9912	0.7282	15.91%
YoY %	9.62%	32.41%	8.62%	-11.10%	27.27%	36.12%	-	-
Horiz. %	242.80%	221.51%	167.29%	154.01%	173.24%	136.12%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.69	2.68	2.87	2.16	2.75	2.03	0.81	-
P/RPS	1.58	2.53	2.32	1.96	2.31	1.65	0.56	18.85%
YoY %	-37.55%	9.05%	18.37%	-15.15%	40.00%	194.64%	-	-
Horiz. %	282.14%	451.79%	414.29%	350.00%	412.50%	294.64%	100.00%	-
P/EPS	11.34	10.55	31.54	-12.47	14.97	11.67	4.86	15.15%
YoY %	7.49%	-66.55%	352.93%	-183.30%	28.28%	140.12%	-	-
Horiz. %	233.33%	217.08%	648.97%	-256.58%	308.02%	240.12%	100.00%	-
EY	8.82	9.48	3.17	-8.02	6.68	8.57	20.57	-13.15%
YoY %	-6.96%	199.05%	139.53%	-220.06%	-22.05%	-58.34%	-	-
Horiz. %	42.88%	46.09%	15.41%	-38.99%	32.47%	41.66%	100.00%	-
DY	3.70	2.33	0.00	0.00	1.09	0.99	2.47	6.96%
YoY %	58.80%	0.00%	0.00%	0.00%	10.10%	-59.92%	-	-
Horiz. %	149.80%	94.33%	0.00%	0.00%	44.13%	40.08%	100.00%	-
P/NAPS	0.95	1.60	1.79	1.45	1.64	1.54	0.71	4.96%
YoY %	-40.63%	-10.61%	23.45%	-11.59%	6.49%	116.90%	-	-
Horiz. %	133.80%	225.35%	252.11%	204.23%	230.99%	216.90%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	17/06/09	26/05/08	28/05/07	30/05/06	30/05/05	26/05/04	29/05/03	-
Price	2.24	3.12	2.89	2.16	2.41	2.27	1.02	-
P/RPS	2.10	2.94	2.33	1.96	2.03	1.85	0.71	19.79%
YoY %	-28.57%	26.18%	18.88%	-3.45%	9.73%	160.56%	-	-
Horiz. %	295.77%	414.08%	328.17%	276.06%	285.92%	260.56%	100.00%	-
P/EPS	15.03	12.28	31.76	-12.47	13.12	13.05	6.12	16.13%
YoY %	22.39%	-61.34%	354.69%	-195.05%	0.54%	113.24%	-	-
Horiz. %	245.59%	200.65%	518.95%	-203.76%	214.38%	213.24%	100.00%	-
EY	6.65	8.14	3.15	-8.02	7.62	7.66	16.33	-13.89%
YoY %	-18.30%	158.41%	139.28%	-205.25%	-0.52%	-53.09%	-	-
Horiz. %	40.72%	49.85%	19.29%	-49.11%	46.66%	46.91%	100.00%	-
DY	2.79	2.00	0.00	0.00	1.24	0.88	1.96	6.05%
YoY %	39.50%	0.00%	0.00%	0.00%	40.91%	-55.10%	-	-
Horiz. %	142.35%	102.04%	0.00%	0.00%	63.27%	44.90%	100.00%	-
P/NAPS	1.26	1.87	1.81	1.45	1.43	1.72	0.89	5.95%
YoY %	-32.62%	3.31%	24.83%	1.40%	-16.86%	93.26%	-	-
Horiz. %	141.57%	210.11%	203.37%	162.92%	160.67%	193.26%	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