[ABMB] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -0.83%
YoY- 22.83%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,772,407 1,348,964 1,333,031 1,244,318 1,128,716 1,064,519 1,640,386 1.29%
PBT 703,150 749,351 714,020 674,643 553,113 408,938 303,312 15.03%
Tax -172,370 -185,803 -175,897 -171,524 -143,962 -107,438 -74,424 15.01%
NP 530,780 563,548 538,123 503,119 409,151 301,500 228,888 15.04%
-
NP to SH 530,780 563,548 538,044 502,635 409,202 301,424 229,121 15.02%
-
Tax Rate 24.51% 24.80% 24.63% 25.42% 26.03% 26.27% 24.54% -
Total Cost 1,241,627 785,416 794,908 741,199 719,565 763,019 1,411,498 -2.11%
-
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%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 234,885 448,209 253,239 202,394 107,281 97,924 96,107 16.05%
Div Payout % 44.25% 79.53% 47.07% 40.27% 26.22% 32.49% 41.95% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
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%
NOSH 1,525,229 1,548,106 1,548,106 1,521,761 1,532,591 1,530,071 1,537,724 -0.13%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 29.95% 41.78% 40.37% 40.43% 36.25% 28.32% 13.95% -
ROE 12.00% 13.79% 13.57% 13.59% 12.30% 10.37% 8.37% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 116.21 88.79 87.38 81.77 73.65 69.57 106.68 1.43%
EPS 34.80 37.20 35.30 33.00 26.70 19.70 14.90 15.17%
DPS 15.40 29.50 16.60 13.30 7.00 6.40 6.25 16.21%
NAPS 2.90 2.69 2.60 2.43 2.17 1.90 1.78 8.47%
Adjusted Per Share Value based on latest NOSH - 1,514,816
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 114.49 87.14 86.11 80.38 72.91 68.76 105.96 1.29%
EPS 34.29 36.40 34.75 32.47 26.43 19.47 14.80 15.02%
DPS 15.17 28.95 16.36 13.07 6.93 6.33 6.21 16.04%
NAPS 2.8571 2.64 2.5621 2.3886 2.1483 1.8779 1.7681 8.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
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%
P/EPS 13.76 11.89 12.48 11.78 11.87 14.62 11.34 3.27%
EY 7.27 8.41 8.02 8.49 8.42 6.84 8.82 -3.16%
DY 3.22 6.69 3.77 3.42 2.21 2.22 3.70 -2.28%
P/NAPS 1.65 1.64 1.69 1.60 1.46 1.52 0.95 9.63%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
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%
P/EPS 13.33 12.70 14.09 11.57 11.42 14.11 15.03 -1.97%
EY 7.50 7.87 7.10 8.65 8.75 7.09 6.65 2.02%
DY 3.32 6.26 3.34 3.48 2.30 2.30 2.79 2.93%
P/NAPS 1.60 1.75 1.91 1.57 1.41 1.46 1.26 4.05%

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