[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 16:20:00

EMA 5

10 Mins

SELL

2024-06-27 16:10:00

EMA 5

5 Mins

SELL

2024-06-27 16:05:00

EMA 5

5 Mins

BUY

2024-06-27 15:50:00

EMA 5

5 Mins

SELL

2024-06-27 15:00:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

147,003,600

HSI-CXV

0.11

-0.035

132,497,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.98

-0.04

93,388,500

YNHPROP

0.495

-0.11

92,108,800

AHB-WC

0.07

0.00

83,310,700

DNEX

0.44

-0.025

70,540,300

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,637,700

More active Stocks

THETA

1.72

+0.24

19,915,400

PENTA

5.09

+0.16

4,043,800

PTT

2.36

+0.13

2,965,700

AIRPORT

9.73

+0.13

1,769,700

UTDPLT

24.20

+0.12

83,800

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,938,600

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.34

-0.34

660,400

HEIM

22.10

-0.28

370,700

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.36

-0.16

1,647,000

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

ICON

0.92

-0.13

8,874,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More