[ABMB] YoY TTM Result on 30-Sep-2010 [#2]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	1,353,637	1,282,394	1,175,749	1,129,030	1,321,253	1,645,748	1,516,526	-1.87%
YoY %	5.56%	9.07%	4.14%	-14.55%	-19.72%	8.52%	-	-
Horiz. %	89.26%	84.56%	77.53%	74.45%	87.12%	108.52%	100.00%	-
PBT	717,015	690,796	606,169	526,330	243,809	476,708	392,584	10.55%
YoY %	3.80%	13.96%	15.17%	115.88%	-48.86%	21.43%	-	-
Horiz. %	182.64%	175.96%	154.40%	134.07%	62.10%	121.43%	100.00%	-
Tax	-176,373	-175,472	-155,648	-136,158	-69,505	-115,340	-87,499	12.38%
YoY %	-0.51%	-12.74%	-14.31%	-95.90%	39.74%	-31.82%	-	-
Horiz. %	201.57%	200.54%	177.89%	155.61%	79.44%	131.82%	100.00%	-
NP	540,642	515,324	450,521	390,172	174,304	361,368	305,085	9.99%
YoY %	4.91%	14.38%	15.47%	123.85%	-51.77%	18.45%	-	-
Horiz. %	177.21%	168.91%	147.67%	127.89%	57.13%	118.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	540,592	515,134	450,172	390,174	174,387	361,574	304,995	9.99%
YoY %	4.94%	14.43%	15.38%	123.74%	-51.77%	18.55%	-	-
Horiz. %	177.25%	168.90%	147.60%	127.93%	57.18%	118.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.60%	25.40%	25.68%	25.87%	28.51%	24.20%	22.29%	-
YoY %	-3.15%	-1.09%	-0.73%	-9.26%	17.81%	8.57%	-	-
Horiz. %	110.36%	113.95%	115.21%	116.06%	127.90%	108.57%	100.00%	-
Total Cost	812,995	767,070	725,228	738,858	1,146,949	1,284,380	1,211,441	-6.42%
YoY %	5.99%	5.77%	-1.84%	-35.58%	-10.70%	6.02%	-	-
Horiz. %	67.11%	63.32%	59.86%	60.99%	94.68%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,074,388	3,846,278	3,552,066	3,190,306	2,830,790	2,709,111	2,345,512	9.63%
YoY %	5.93%	8.28%	11.34%	12.70%	4.49%	15.50%	-	-
Horiz. %	173.71%	163.98%	151.44%	136.02%	120.69%	115.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	267,402	218,454	141,676	129,146	77,721	108,128	23,553	49.86%
YoY %	22.41%	54.19%	9.70%	66.17%	-28.12%	359.08%	-	-
Horiz. %	1,135.32%	927.50%	601.52%	548.32%	329.98%	459.08%	100.00%	-
Div Payout %	49.46%	42.41%	31.47%	33.10%	44.57%	29.91%	7.72%	-
YoY %	16.62%	34.76%	-4.92%	-25.73%	49.01%	287.44%	-	-
Horiz. %	640.67%	549.35%	407.64%	428.76%	577.33%	387.44%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,074,388	3,846,278	3,552,066	3,190,306	2,830,790	2,709,111	2,345,512	9.63%
YoY %	5.93%	8.28%	11.34%	12.70%	4.49%	15.50%	-	-
Horiz. %	173.71%	163.98%	151.44%	136.02%	120.69%	115.50%	100.00%	-
NOSH	1,548,106	1,548,106	1,531,063	1,526,462	1,530,156	1,539,267	1,447,847	1.12%
YoY %	0.00%	1.11%	0.30%	-0.24%	-0.59%	6.31%	-	-
Horiz. %	106.92%	106.92%	105.75%	105.43%	105.68%	106.31%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	39.94%	40.18%	38.32%	34.56%	13.19%	21.96%	20.12%	-
YoY %	-0.60%	4.85%	10.88%	162.02%	-39.94%	9.15%	-	-
Horiz. %	198.51%	199.70%	190.46%	171.77%	65.56%	109.15%	100.00%	-
ROE	13.27%	13.39%	12.67%	12.23%	6.16%	13.35%	13.00%	-
YoY %	-0.90%	5.68%	3.60%	98.54%	-53.86%	2.69%	-	-
Horiz. %	102.08%	103.00%	97.46%	94.08%	47.38%	102.69%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	88.71	84.02	76.79	73.96	86.35	106.92	104.74	-2.72%
YoY %	5.58%	9.42%	3.83%	-14.35%	-19.24%	2.08%	-	-
Horiz. %	84.70%	80.22%	73.31%	70.61%	82.44%	102.08%	100.00%	-
EPS	35.43	33.75	29.40	25.56	11.40	23.49	21.07	9.03%
YoY %	4.98%	14.80%	15.02%	124.21%	-51.47%	11.49%	-	-
Horiz. %	168.15%	160.18%	139.53%	121.31%	54.11%	111.49%	100.00%	-
DPS	17.50	14.30	9.30	8.40	5.08	7.00	1.63	48.47%
YoY %	22.38%	53.76%	10.71%	65.35%	-27.43%	329.45%	-	-
Horiz. %	1,073.62%	877.30%	570.55%	515.34%	311.66%	429.45%	100.00%	-
NAPS	2.67	2.52	2.32	2.09	1.85	1.76	1.62	8.67%
YoY %	5.95%	8.62%	11.00%	12.97%	5.11%	8.64%	-	-
Horiz. %	164.81%	155.56%	143.21%	129.01%	114.20%	108.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,526,462
RPS	87.44	82.84	75.95	72.93	85.35	106.31	97.96	-1.87%
YoY %	5.55%	9.07%	4.14%	-14.55%	-19.72%	8.52%	-	-
Horiz. %	89.26%	84.57%	77.53%	74.45%	87.13%	108.52%	100.00%	-
EPS	34.92	33.28	29.08	25.20	11.26	23.36	19.70	10.00%
YoY %	4.93%	14.44%	15.40%	123.80%	-51.80%	18.58%	-	-
Horiz. %	177.26%	168.93%	147.61%	127.92%	57.16%	118.58%	100.00%	-
DPS	17.27	14.11	9.15	8.34	5.02	6.98	1.52	49.88%
YoY %	22.40%	54.21%	9.71%	66.14%	-28.08%	359.21%	-	-
Horiz. %	1,136.18%	928.29%	601.97%	548.68%	330.26%	459.21%	100.00%	-
NAPS	2.6319	2.4845	2.2945	2.0608	1.8286	1.75	1.5151	9.63%
YoY %	5.93%	8.28%	11.34%	12.70%	4.49%	15.50%	-	-
Horiz. %	173.71%	163.98%	151.44%	136.02%	120.69%	115.50%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.01	4.09	3.30	3.09	2.54	2.48	3.10	-
P/RPS	5.65	4.87	4.30	4.18	2.94	2.32	2.96	11.36%
YoY %	16.02%	13.26%	2.87%	42.18%	26.72%	-21.62%	-	-
Horiz. %	190.88%	164.53%	145.27%	141.22%	99.32%	78.38%	100.00%	-
P/EPS	14.14	12.12	11.22	12.09	22.29	10.56	14.72	-0.66%
YoY %	16.67%	8.02%	-7.20%	-45.76%	111.08%	-28.26%	-	-
Horiz. %	96.06%	82.34%	76.22%	82.13%	151.43%	71.74%	100.00%	-
EY	7.07	8.25	8.91	8.27	4.49	9.47	6.80	0.65%
YoY %	-14.30%	-7.41%	7.74%	84.19%	-52.59%	39.26%	-	-
Horiz. %	103.97%	121.32%	131.03%	121.62%	66.03%	139.26%	100.00%	-
DY	3.49	3.50	2.82	2.72	2.00	2.82	0.52	37.30%
YoY %	-0.29%	24.11%	3.68%	36.00%	-29.08%	442.31%	-	-
Horiz. %	671.15%	673.08%	542.31%	523.08%	384.62%	542.31%	100.00%	-
P/NAPS	1.88	1.62	1.42	1.48	1.37	1.41	1.91	-0.26%
YoY %	16.05%	14.08%	-4.05%	8.03%	-2.84%	-26.18%	-	-
Horiz. %	98.43%	84.82%	74.35%	77.49%	71.73%	73.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	20/11/12	16/11/11	22/11/10	25/11/09	27/11/08	28/11/07	-
Price	4.94	4.07	3.50	3.17	2.81	1.95	2.81	-
P/RPS	5.57	4.84	4.56	4.29	3.25	1.82	2.68	12.95%
YoY %	15.08%	6.14%	6.29%	32.00%	78.57%	-32.09%	-	-
Horiz. %	207.84%	180.60%	170.15%	160.07%	121.27%	67.91%	100.00%	-
P/EPS	13.94	12.06	11.90	12.40	24.66	8.30	13.34	0.73%
YoY %	15.59%	1.34%	-4.03%	-49.72%	197.11%	-37.78%	-	-
Horiz. %	104.50%	90.40%	89.21%	92.95%	184.86%	62.22%	100.00%	-
EY	7.17	8.29	8.40	8.06	4.06	12.05	7.50	-0.74%
YoY %	-13.51%	-1.31%	4.22%	98.52%	-66.31%	60.67%	-	-
Horiz. %	95.60%	110.53%	112.00%	107.47%	54.13%	160.67%	100.00%	-
DY	3.54	3.51	2.66	2.65	1.81	3.59	0.58	35.14%
YoY %	0.85%	31.95%	0.38%	46.41%	-49.58%	518.97%	-	-
Horiz. %	610.34%	605.17%	458.62%	456.90%	312.07%	618.97%	100.00%	-
P/NAPS	1.85	1.62	1.51	1.52	1.52	1.11	1.73	1.12%
YoY %	14.20%	7.28%	-0.66%	0.00%	36.94%	-35.84%	-	-
Horiz. %	106.94%	93.64%	87.28%	87.86%	87.86%	64.16%	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