[ABMB] YoY TTM Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	1,333,031	1,244,318	1,128,716	1,063,108	1,640,363	1,586,010	1,458,827	-1.49%
YoY %	7.13%	10.24%	6.17%	-35.19%	3.43%	8.72%	-	-
Horiz. %	91.38%	85.30%	77.37%	72.87%	112.44%	108.72%	100.00%	-
PBT	714,020	674,643	553,113	408,938	303,312	502,046	150,812	29.55%
YoY %	5.84%	21.97%	35.26%	34.82%	-39.58%	232.90%	-	-
Horiz. %	473.45%	447.34%	366.76%	271.16%	201.12%	332.90%	100.00%	-
Tax	-175,897	-171,524	-143,962	-107,438	-74,424	-121,955	-43,449	26.21%
YoY %	-2.55%	-19.15%	-34.00%	-44.36%	38.97%	-180.69%	-	-
Horiz. %	404.84%	394.77%	331.34%	247.27%	171.29%	280.69%	100.00%	-
NP	538,123	503,119	409,151	301,500	228,888	380,091	107,363	30.78%
YoY %	6.96%	22.97%	35.71%	31.72%	-39.78%	254.02%	-	-
Horiz. %	501.22%	468.61%	381.09%	280.82%	213.19%	354.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	538,044	502,635	409,202	301,424	229,121	379,952	107,258	30.80%
YoY %	7.04%	22.83%	35.76%	31.56%	-39.70%	254.24%	-	-
Horiz. %	501.64%	468.62%	381.51%	281.03%	213.62%	354.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.63%	25.42%	26.03%	26.27%	24.54%	24.29%	28.81%	-
YoY %	-3.11%	-2.34%	-0.91%	7.05%	1.03%	-15.69%	-	-
Horiz. %	85.49%	88.23%	90.35%	91.18%	85.18%	84.31%	100.00%	-
Total Cost	794,908	741,199	719,565	761,608	1,411,475	1,205,919	1,351,464	-8.45%
YoY %	7.25%	3.01%	-5.52%	-46.04%	17.05%	-10.77%	-	-
Horiz. %	58.82%	54.84%	53.24%	56.35%	104.44%	89.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,966,399	3,681,005	3,351,032	2,935,613	1,596,659	2,580,518	1,879,557	13.24%
YoY %	7.75%	9.85%	14.15%	83.86%	-38.13%	37.29%	-	-
Horiz. %	211.03%	195.84%	178.29%	156.19%	84.95%	137.29%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	252,810	203,576	107,075	98,421	96,119	93,255	-	-
YoY %	24.18%	90.12%	8.79%	2.39%	3.07%	0.00%	-	-
Horiz. %	271.10%	218.30%	114.82%	105.54%	103.07%	100.00%	-	-
Div Payout %	46.99%	40.50%	26.17%	32.65%	41.95%	24.54%	-	-
YoY %	16.02%	54.76%	-19.85%	-22.17%	70.95%	0.00%	-	-
Horiz. %	191.48%	165.04%	106.64%	133.05%	170.95%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	3,966,399	3,681,005	3,351,032	2,935,613	1,596,659	2,580,518	1,879,557	13.24%
YoY %	7.75%	9.85%	14.15%	83.86%	-38.13%	37.29%	-	-
Horiz. %	211.03%	195.84%	178.29%	156.19%	84.95%	137.29%	100.00%	-
NOSH	1,548,106	1,514,816	1,544,254	1,545,060	896,999	1,545,220	1,174,723	4.70%
YoY %	2.20%	-1.91%	-0.05%	72.25%	-41.95%	31.54%	-	-
Horiz. %	131.78%	128.95%	131.46%	131.53%	76.36%	131.54%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	40.37%	40.43%	36.25%	28.36%	13.95%	23.97%	7.36%	-
YoY %	-0.15%	11.53%	27.82%	103.30%	-41.80%	225.68%	-	-
Horiz. %	548.51%	549.32%	492.53%	385.33%	189.54%	325.68%	100.00%	-
ROE	13.57%	13.65%	12.21%	10.27%	14.35%	14.72%	5.71%	-
YoY %	-0.59%	11.79%	18.89%	-28.43%	-2.51%	157.79%	-	-
Horiz. %	237.65%	239.05%	213.84%	179.86%	251.31%	257.79%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	87.38	82.14	73.09	68.81	182.87	102.64	124.18	-5.68%
YoY %	6.38%	12.38%	6.22%	-62.37%	78.17%	-17.35%	-	-
Horiz. %	70.37%	66.15%	58.86%	55.41%	147.26%	82.65%	100.00%	-
EPS	35.27	33.18	26.50	19.51	25.54	24.59	9.13	25.23%
YoY %	6.30%	25.21%	35.83%	-23.61%	3.86%	169.33%	-	-
Horiz. %	386.31%	363.42%	290.25%	213.69%	279.74%	269.33%	100.00%	-
DPS	16.60	13.30	7.00	6.40	10.72	6.04	0.00	-
YoY %	24.81%	90.00%	9.38%	-40.30%	77.48%	0.00%	-	-
Horiz. %	274.83%	220.20%	115.89%	105.96%	177.48%	100.00%	-	-
NAPS	2.60	2.43	2.17	1.90	1.78	1.67	1.60	8.42%
YoY %	7.00%	11.98%	14.21%	6.74%	6.59%	4.37%	-	-
Horiz. %	162.50%	151.88%	135.62%	118.75%	111.25%	104.38%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,545,060
RPS	86.11	80.38	72.91	68.67	105.96	102.45	94.23	-1.48%
YoY %	7.13%	10.25%	6.17%	-35.19%	3.43%	8.72%	-	-
Horiz. %	91.38%	85.30%	77.37%	72.87%	112.45%	108.72%	100.00%	-
EPS	34.75	32.47	26.43	19.47	14.80	24.54	6.93	30.79%
YoY %	7.02%	22.85%	35.75%	31.55%	-39.69%	254.11%	-	-
Horiz. %	501.44%	468.54%	381.39%	280.95%	213.56%	354.11%	100.00%	-
DPS	16.33	13.15	6.92	6.36	6.21	6.02	0.00	-
YoY %	24.18%	90.03%	8.81%	2.42%	3.16%	0.00%	-	-
Horiz. %	271.26%	218.44%	114.95%	105.65%	103.16%	100.00%	-	-
NAPS	2.5621	2.3777	2.1646	1.8963	1.0314	1.6669	1.2141	13.24%
YoY %	7.76%	9.84%	14.15%	83.86%	-38.12%	37.30%	-	-
Horiz. %	211.03%	195.84%	178.29%	156.19%	84.95%	137.30%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	4.40	3.89	3.17	2.88	1.69	2.68	2.87	-
P/RPS	5.04	4.74	4.34	4.19	0.92	2.61	2.31	13.87%
YoY %	6.33%	9.22%	3.58%	355.43%	-64.75%	12.99%	-	-
Horiz. %	218.18%	205.19%	187.88%	181.39%	39.83%	112.99%	100.00%	-
P/EPS	12.48	11.72	11.96	14.76	6.62	10.90	31.43	-14.25%
YoY %	6.48%	-2.01%	-18.97%	122.96%	-39.27%	-65.32%	-	-
Horiz. %	39.71%	37.29%	38.05%	46.96%	21.06%	34.68%	100.00%	-
EY	8.02	8.53	8.36	6.77	15.11	9.17	3.18	16.65%
YoY %	-5.98%	2.03%	23.49%	-55.20%	64.78%	188.36%	-	-
Horiz. %	252.20%	268.24%	262.89%	212.89%	475.16%	288.36%	100.00%	-
DY	3.77	3.42	2.21	2.22	6.34	2.25	0.00	-
YoY %	10.23%	54.75%	-0.45%	-64.98%	181.78%	0.00%	-	-
Horiz. %	167.56%	152.00%	98.22%	98.67%	281.78%	100.00%	-	-
P/NAPS	1.69	1.60	1.46	1.52	0.95	1.60	1.79	-0.95%
YoY %	5.62%	9.59%	-3.95%	60.00%	-40.63%	-10.61%	-	-
Horiz. %	94.41%	89.39%	81.56%	84.92%	53.07%	89.39%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/13	23/05/12	25/05/11	31/05/10	17/06/09	26/05/08	28/05/07	-
Price	4.97	3.82	3.05	2.78	2.24	3.12	2.89	-
P/RPS	5.69	4.65	4.17	4.04	1.22	3.04	2.33	16.02%
YoY %	22.37%	11.51%	3.22%	231.15%	-59.87%	30.47%	-	-
Horiz. %	244.21%	199.57%	178.97%	173.39%	52.36%	130.47%	100.00%	-
P/EPS	14.09	11.51	11.51	14.25	8.77	12.69	31.65	-12.60%
YoY %	22.42%	0.00%	-19.23%	62.49%	-30.89%	-59.91%	-	-
Horiz. %	44.52%	36.37%	36.37%	45.02%	27.71%	40.09%	100.00%	-
EY	7.10	8.69	8.69	7.02	11.40	7.88	3.16	14.43%
YoY %	-18.30%	0.00%	23.79%	-38.42%	44.67%	149.37%	-	-
Horiz. %	224.68%	275.00%	275.00%	222.15%	360.76%	249.37%	100.00%	-
DY	3.34	3.48	2.30	2.30	4.78	1.93	0.00	-
YoY %	-4.02%	51.30%	0.00%	-51.88%	147.67%	0.00%	-	-
Horiz. %	173.06%	180.31%	119.17%	119.17%	247.67%	100.00%	-	-
P/NAPS	1.91	1.57	1.41	1.46	1.26	1.87	1.81	0.89%
YoY %	21.66%	11.35%	-3.42%	15.87%	-32.62%	3.31%	-	-
Horiz. %	105.52%	86.74%	77.90%	80.66%	69.61%	103.31%	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