[ABMB] YoY TTM Result on 30-Jun-2011 [#1]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	1,321,526	1,377,870	1,256,591	1,159,558	1,082,308	1,475,914	1,605,455	-3.19%
YoY %	-4.09%	9.65%	8.37%	7.14%	-26.67%	-8.07%	-	-
Horiz. %	82.31%	85.82%	78.27%	72.23%	67.41%	91.93%	100.00%	-
PBT	738,714	731,608	666,945	576,902	496,772	198,791	537,447	5.44%
YoY %	0.97%	9.70%	15.61%	16.13%	149.90%	-63.01%	-	-
Horiz. %	137.45%	136.13%	124.10%	107.34%	92.43%	36.99%	100.00%	-
Tax	-182,147	-180,271	-169,224	-148,297	-130,946	-47,982	-128,226	6.02%
YoY %	-1.04%	-6.53%	-14.11%	-13.25%	-172.91%	62.58%	-	-
Horiz. %	142.05%	140.59%	131.97%	115.65%	102.12%	37.42%	100.00%	-
NP	556,567	551,337	497,721	428,605	365,826	150,809	409,221	5.25%
YoY %	0.95%	10.77%	16.13%	17.16%	142.58%	-63.15%	-	-
Horiz. %	136.01%	134.73%	121.63%	104.74%	89.40%	36.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	556,567	551,303	497,401	428,232	365,939	150,993	409,144	5.26%
YoY %	0.95%	10.84%	16.15%	17.02%	142.35%	-63.10%	-	-
Horiz. %	136.03%	134.75%	121.57%	104.67%	89.44%	36.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	24.64%	25.37%	25.71%	26.36%	24.14%	23.86%	-
YoY %	0.08%	-2.88%	-1.32%	-2.47%	9.20%	1.17%	-	-
Horiz. %	103.35%	103.27%	106.33%	107.75%	110.48%	101.17%	100.00%	-
Total Cost	764,959	826,533	758,870	730,953	716,482	1,325,105	1,196,234	-7.17%
YoY %	-7.45%	8.92%	3.82%	2.02%	-45.93%	10.77%	-	-
Horiz. %	63.95%	69.09%	63.44%	61.10%	59.89%	110.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,076,404	4,103,109	3,811,894	3,459,933	3,137,520	2,788,666	2,674,502	7.27%
YoY %	-0.65%	7.64%	10.17%	10.28%	12.51%	4.27%	-	-
Horiz. %	152.42%	153.42%	142.53%	129.37%	117.31%	104.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	159,532	267,402	218,454	141,676	129,146	77,721	108,128	6.69%
YoY %	-40.34%	22.41%	54.19%	9.70%	66.17%	-28.12%	-	-
Horiz. %	147.54%	247.30%	202.03%	131.03%	119.44%	71.88%	100.00%	-
Div Payout %	28.66%	48.50%	43.92%	33.08%	35.29%	51.47%	26.43%	-
YoY %	-40.91%	10.43%	32.77%	-6.26%	-31.44%	94.74%	-	-
Horiz. %	108.44%	183.50%	166.17%	125.16%	133.52%	194.74%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	4,076,404	4,103,109	3,811,894	3,459,933	3,137,520	2,788,666	2,674,502	7.27%
YoY %	-0.65%	7.64%	10.17%	10.28%	12.51%	4.27%	-	-
Horiz. %	152.42%	153.42%	142.53%	129.37%	117.31%	104.27%	100.00%	-
NOSH	1,548,106	1,548,106	1,518,682	1,548,106	1,538,000	1,548,106	1,537,070	0.11%
YoY %	0.00%	1.94%	-1.90%	0.66%	-0.65%	0.72%	-	-
Horiz. %	100.72%	100.72%	98.80%	100.72%	100.06%	100.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	42.12%	40.01%	39.61%	36.96%	33.80%	10.22%	25.49%	-
YoY %	5.27%	1.01%	7.17%	9.35%	230.72%	-59.91%	-	-
Horiz. %	165.24%	156.96%	155.39%	145.00%	132.60%	40.09%	100.00%	-
ROE	13.65%	13.44%	13.05%	12.38%	11.66%	5.41%	15.30%	-
YoY %	1.56%	2.99%	5.41%	6.17%	115.53%	-64.64%	-	-
Horiz. %	89.22%	87.84%	85.29%	80.92%	76.21%	35.36%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	86.88	90.00	82.74	76.08	70.37	95.80	104.45	-3.02%
YoY %	-3.47%	8.77%	8.75%	8.11%	-26.54%	-8.28%	-	-
Horiz. %	83.18%	86.17%	79.21%	72.84%	67.37%	91.72%	100.00%	-
EPS	36.59	36.01	32.75	28.10	23.79	9.80	26.62	5.44%
YoY %	1.61%	9.95%	16.55%	18.12%	142.76%	-63.19%	-	-
Horiz. %	137.45%	135.27%	123.03%	105.56%	89.37%	36.81%	100.00%	-
DPS	10.50	17.50	14.30	9.30	8.40	5.04	7.03	6.91%
YoY %	-40.00%	22.38%	53.76%	10.71%	66.67%	-28.31%	-	-
Horiz. %	149.36%	248.93%	203.41%	132.29%	119.49%	71.69%	100.00%	-
NAPS	2.68	2.68	2.51	2.27	2.04	1.81	1.74	7.46%
YoY %	0.00%	6.77%	10.57%	11.27%	12.71%	4.02%	-	-
Horiz. %	154.02%	154.02%	144.25%	130.46%	117.24%	104.02%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,524,200
RPS	85.36	89.00	81.17	74.90	69.91	95.34	103.70	-3.19%
YoY %	-4.09%	9.65%	8.37%	7.14%	-26.67%	-8.06%	-	-
Horiz. %	82.31%	85.82%	78.27%	72.23%	67.42%	91.94%	100.00%	-
EPS	35.95	35.61	32.13	27.66	23.64	9.75	26.43	5.25%
YoY %	0.95%	10.83%	16.16%	17.01%	142.46%	-63.11%	-	-
Horiz. %	136.02%	134.73%	121.57%	104.65%	89.44%	36.89%	100.00%	-
DPS	10.31	17.27	14.11	9.15	8.34	5.02	6.98	6.71%
YoY %	-40.30%	22.40%	54.21%	9.71%	66.14%	-28.08%	-	-
Horiz. %	147.71%	247.42%	202.15%	131.09%	119.48%	71.92%	100.00%	-
NAPS	2.6332	2.6504	2.4623	2.2349	2.0267	1.8013	1.7276	7.27%
YoY %	-0.65%	7.64%	10.17%	10.27%	12.51%	4.27%	-	-
Horiz. %	152.42%	153.42%	142.53%	129.36%	117.31%	104.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.72	5.30	4.16	3.18	2.95	2.35	2.77	-
P/RPS	5.43	5.89	5.03	4.18	4.19	2.45	2.65	12.69%
YoY %	-7.81%	17.10%	20.33%	-0.24%	71.02%	-7.55%	-	-
Horiz. %	204.91%	222.26%	189.81%	157.74%	158.11%	92.45%	100.00%	-
P/EPS	12.90	14.72	12.70	11.32	12.40	23.98	10.41	3.63%
YoY %	-12.36%	15.91%	12.19%	-8.71%	-48.29%	130.36%	-	-
Horiz. %	123.92%	141.40%	122.00%	108.74%	119.12%	230.36%	100.00%	-
EY	7.75	6.79	7.87	8.84	8.07	4.17	9.61	-3.52%
YoY %	14.14%	-13.72%	-10.97%	9.54%	93.53%	-56.61%	-	-
Horiz. %	80.65%	70.66%	81.89%	91.99%	83.98%	43.39%	100.00%	-
DY	2.22	3.30	3.44	2.92	2.85	2.15	2.54	-2.21%
YoY %	-32.73%	-4.07%	17.81%	2.46%	32.56%	-15.35%	-	-
Horiz. %	87.40%	129.92%	135.43%	114.96%	112.20%	84.65%	100.00%	-
P/NAPS	1.76	1.98	1.66	1.40	1.45	1.30	1.59	1.70%
YoY %	-11.11%	19.28%	18.57%	-3.45%	11.54%	-18.24%	-	-
Horiz. %	110.69%	124.53%	104.40%	88.05%	91.19%	81.76%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	11/08/14	06/08/13	15/08/12	16/08/11	20/08/10	17/08/09	08/08/08	-
Price	4.88	5.38	4.32	3.42	3.05	2.42	2.78	-
P/RPS	5.62	5.98	5.22	4.50	4.33	2.53	2.66	13.27%
YoY %	-6.02%	14.56%	16.00%	3.93%	71.15%	-4.89%	-	-
Horiz. %	211.28%	224.81%	196.24%	169.17%	162.78%	95.11%	100.00%	-
P/EPS	13.34	14.94	13.19	12.17	12.82	24.69	10.44	4.16%
YoY %	-10.71%	13.27%	8.38%	-5.07%	-48.08%	136.49%	-	-
Horiz. %	127.78%	143.10%	126.34%	116.57%	122.80%	236.49%	100.00%	-
EY	7.50	6.69	7.58	8.22	7.80	4.05	9.57	-3.97%
YoY %	12.11%	-11.74%	-7.79%	5.38%	92.59%	-57.68%	-	-
Horiz. %	78.37%	69.91%	79.21%	85.89%	81.50%	42.32%	100.00%	-
DY	2.15	3.25	3.31	2.72	2.75	2.08	2.53	-2.67%
YoY %	-33.85%	-1.81%	21.69%	-1.09%	32.21%	-17.79%	-	-
Horiz. %	84.98%	128.46%	130.83%	107.51%	108.70%	82.21%	100.00%	-
P/NAPS	1.82	2.01	1.72	1.51	1.50	1.34	1.60	2.16%
YoY %	-9.45%	16.86%	13.91%	0.67%	11.94%	-16.25%	-	-
Horiz. %	113.75%	125.62%	107.50%	94.38%	93.75%	83.75%	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