[ABMB] YoY Quarter Result on 30-Sep-2006 [#2]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Quarter Result
Revenue	250,258	404,919	364,626	348,952	322,817	353,952	356,273	-5.71%
YoY %	-38.20%	11.05%	4.49%	8.10%	-8.80%	-0.65%	-	-
Horiz. %	70.24%	113.65%	102.34%	97.95%	90.61%	99.35%	100.00%	-
PBT	108,080	63,062	123,801	-46,140	-322,648	67,336	58,190	10.86%
YoY %	71.39%	-49.06%	368.32%	85.70%	-579.16%	15.72%	-	-
Horiz. %	185.74%	108.37%	212.75%	-79.29%	-554.47%	115.72%	100.00%	-
Tax	-30,015	-8,492	-21,378	6,341	95,908	-15,034	-22,061	5.26%
YoY %	-253.45%	60.28%	-437.14%	-93.39%	737.94%	31.85%	-	-
Horiz. %	136.05%	38.49%	96.90%	-28.74%	-434.74%	68.15%	100.00%	-
NP	78,065	54,570	102,423	-39,799	-226,740	52,302	36,129	13.68%
YoY %	43.05%	-46.72%	357.35%	82.45%	-533.52%	44.76%	-	-
Horiz. %	216.07%	151.04%	283.49%	-110.16%	-627.58%	144.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,038	54,644	102,214	-39,928	-226,843	52,302	36,129	13.68%
YoY %	42.81%	-46.54%	356.00%	82.40%	-533.72%	44.76%	-	-
Horiz. %	216.00%	151.25%	282.91%	-110.52%	-627.87%	144.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.77%	13.47%	17.27%	-	-	22.33%	37.91%	-
YoY %	106.16%	-22.00%	0.00%	-	-	-41.10%	-	-
Horiz. %	73.25%	35.53%	45.56%	-	-	58.90%	100.00%	-
Total Cost	172,193	350,349	262,203	388,751	549,557	301,650	320,144	-9.81%
YoY %	-50.85%	33.62%	-32.55%	-29.26%	82.18%	-5.78%	-	-
Horiz. %	53.79%	109.43%	81.90%	121.43%	171.66%	94.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,830,790	2,709,111	2,345,512	1,774,577	1,476,630	1,615,495	1,359,193	12.99%
YoY %	4.49%	15.50%	32.17%	20.18%	-8.60%	18.86%	-	-
Horiz. %	208.27%	199.32%	172.57%	130.56%	108.64%	118.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	2,830,790	2,709,111	2,345,512	1,774,577	1,476,630	1,615,495	1,359,193	12.99%
YoY %	4.49%	15.50%	32.17%	20.18%	-8.60%	18.86%	-	-
Horiz. %	208.27%	199.32%	172.57%	130.56%	108.64%	118.86%	100.00%	-
NOSH	1,530,156	1,539,267	1,447,847	1,167,485	1,162,701	1,162,227	1,161,704	4.69%
YoY %	-0.59%	6.31%	24.01%	0.41%	0.04%	0.05%	-	-
Horiz. %	131.72%	132.50%	124.63%	100.50%	100.09%	100.05%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	31.19%	13.48%	28.09%	-11.41%	-70.24%	14.78%	10.14%	-
YoY %	131.38%	-52.01%	346.19%	83.76%	-575.24%	45.76%	-	-
Horiz. %	307.59%	132.94%	277.02%	-112.52%	-692.70%	145.76%	100.00%	-
ROE	2.76%	2.02%	4.36%	-2.25%	-15.36%	3.24%	2.66%	-
YoY %	36.63%	-53.67%	293.78%	85.35%	-574.07%	21.80%	-	-
Horiz. %	103.76%	75.94%	163.91%	-84.59%	-577.44%	121.80%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	16.36	26.31	25.18	29.89	27.76	30.45	30.67	-9.93%
YoY %	-37.82%	4.49%	-15.76%	7.67%	-8.83%	-0.72%	-	-
Horiz. %	53.34%	85.78%	82.10%	97.46%	90.51%	99.28%	100.00%	-
EPS	5.10	3.60	7.06	-3.42	-19.51	4.50	3.11	8.58%
YoY %	41.67%	-49.01%	306.43%	82.47%	-533.56%	44.69%	-	-
Horiz. %	163.99%	115.76%	227.01%	-109.97%	-627.33%	144.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.85	1.76	1.62	1.52	1.27	1.39	1.17	7.92%
YoY %	5.11%	8.64%	6.58%	19.69%	-8.63%	18.80%	-	-
Horiz. %	158.12%	150.43%	138.46%	129.91%	108.55%	118.80%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,167,485
RPS	16.17	26.16	23.56	22.55	20.86	22.87	23.02	-5.71%
YoY %	-38.19%	11.04%	4.48%	8.10%	-8.79%	-0.65%	-	-
Horiz. %	70.24%	113.64%	102.35%	97.96%	90.62%	99.35%	100.00%	-
EPS	5.04	3.53	6.60	-2.58	-14.66	3.38	2.33	13.70%
YoY %	42.78%	-46.52%	355.81%	82.40%	-533.73%	45.06%	-	-
Horiz. %	216.31%	151.50%	283.26%	-110.73%	-629.18%	145.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.829	1.7504	1.5154	1.1466	0.954	1.0438	0.8782	12.99%
YoY %	4.49%	15.51%	32.16%	20.19%	-8.60%	18.86%	-	-
Horiz. %	208.27%	199.32%	172.56%	130.56%	108.63%	118.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.54	2.48	3.10	2.24	2.40	2.30	1.28	-
P/RPS	15.53	9.43	12.31	7.49	8.64	7.55	4.17	24.47%
YoY %	64.69%	-23.40%	64.35%	-13.31%	14.44%	81.06%	-	-
Horiz. %	372.42%	226.14%	295.20%	179.62%	207.19%	181.06%	100.00%	-
P/EPS	49.80	69.86	43.91	-65.50	-12.30	51.11	41.16	3.22%
YoY %	-28.71%	59.10%	167.04%	-432.52%	-124.07%	24.17%	-	-
Horiz. %	120.99%	169.73%	106.68%	-159.14%	-29.88%	124.17%	100.00%	-
EY	2.01	1.43	2.28	-1.53	-8.13	1.96	2.43	-3.11%
YoY %	40.56%	-37.28%	249.02%	81.18%	-514.80%	-19.34%	-	-
Horiz. %	82.72%	58.85%	93.83%	-62.96%	-334.57%	80.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.37	1.41	1.91	1.47	1.89	1.65	1.09	3.88%
YoY %	-2.84%	-26.18%	29.93%	-22.22%	14.55%	51.38%	-	-
Horiz. %	125.69%	129.36%	175.23%	134.86%	173.39%	151.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/11/08	28/11/07	17/11/06	30/11/05	30/11/04	27/11/03	-
Price	2.81	1.95	2.81	2.54	2.26	2.36	1.39	-
P/RPS	17.18	7.41	11.16	8.50	8.14	7.75	4.53	24.85%
YoY %	131.85%	-33.60%	31.29%	4.42%	5.03%	71.08%	-	-
Horiz. %	379.25%	163.58%	246.36%	187.64%	179.69%	171.08%	100.00%	-
P/EPS	55.10	54.93	39.80	-74.27	-11.58	52.44	44.69	3.54%
YoY %	0.31%	38.02%	153.59%	-541.36%	-122.08%	17.34%	-	-
Horiz. %	123.29%	122.91%	89.06%	-166.19%	-25.91%	117.34%	100.00%	-
EY	1.81	1.82	2.51	-1.35	-8.63	1.91	2.24	-3.48%
YoY %	-0.55%	-27.49%	285.93%	84.36%	-551.83%	-14.73%	-	-
Horiz. %	80.80%	81.25%	112.05%	-60.27%	-385.27%	85.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.52	1.11	1.73	1.67	1.78	1.70	1.19	4.15%
YoY %	36.94%	-35.84%	3.59%	-6.18%	4.71%	42.86%	-	-
Horiz. %	127.73%	93.28%	145.38%	140.34%	149.58%	142.86%	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