[ABMB] YoY TTM Result on 31-Mar-2012 [#4]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	1,508,923	1,348,964	1,333,031	1,244,318	1,128,716	1,063,108	1,640,363	-1.38%
YoY %	11.86%	1.20%	7.13%	10.24%	6.17%	-35.19%	-	-
Horiz. %	91.99%	82.24%	81.26%	75.86%	68.81%	64.81%	100.00%	-
PBT	703,150	749,351	714,020	674,643	553,113	408,938	303,312	15.03%
YoY %	-6.17%	4.95%	5.84%	21.97%	35.26%	34.82%	-	-
Horiz. %	231.82%	247.06%	235.41%	222.43%	182.36%	134.82%	100.00%	-
Tax	-172,370	-185,803	-175,897	-171,524	-143,962	-107,438	-74,424	15.01%
YoY %	7.23%	-5.63%	-2.55%	-19.15%	-34.00%	-44.36%	-	-
Horiz. %	231.61%	249.65%	236.34%	230.47%	193.43%	144.36%	100.00%	-
NP	530,780	563,548	538,123	503,119	409,151	301,500	228,888	15.04%
YoY %	-5.81%	4.72%	6.96%	22.97%	35.71%	31.72%	-	-
Horiz. %	231.90%	246.21%	235.10%	219.81%	178.76%	131.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,780	563,548	538,044	502,635	409,202	301,424	229,121	15.02%
YoY %	-5.81%	4.74%	7.04%	22.83%	35.76%	31.56%	-	-
Horiz. %	231.66%	245.96%	234.83%	219.38%	178.60%	131.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	24.80%	24.63%	25.42%	26.03%	26.27%	24.54%	-
YoY %	-1.17%	0.69%	-3.11%	-2.34%	-0.91%	7.05%	-	-
Horiz. %	99.88%	101.06%	100.37%	103.59%	106.07%	107.05%	100.00%	-
Total Cost	978,143	785,416	794,908	741,199	719,565	761,608	1,411,475	-5.92%
YoY %	24.54%	-1.19%	7.25%	3.01%	-5.52%	-46.04%	-	-
Horiz. %	69.30%	55.65%	56.32%	52.51%	50.98%	53.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,434,100	4,087,067	3,966,399	3,681,005	3,351,032	2,935,613	1,596,659	18.54%
YoY %	8.49%	3.04%	7.75%	9.85%	14.15%	83.86%	-	-
Horiz. %	277.71%	255.98%	248.42%	230.54%	209.88%	183.86%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	234,238	274,358	252,810	203,576	107,075	98,421	96,119	15.99%
YoY %	-14.62%	8.52%	24.18%	90.12%	8.79%	2.39%	-	-
Horiz. %	243.70%	285.44%	263.02%	211.80%	111.40%	102.39%	100.00%	-
Div Payout %	44.13%	48.68%	46.99%	40.50%	26.17%	32.65%	41.95%	-
YoY %	-9.35%	3.60%	16.02%	54.76%	-19.85%	-22.17%	-	-
Horiz. %	105.20%	116.04%	112.01%	96.54%	62.38%	77.83%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	4,434,100	4,087,067	3,966,399	3,681,005	3,351,032	2,935,613	1,596,659	18.54%
YoY %	8.49%	3.04%	7.75%	9.85%	14.15%	83.86%	-	-
Horiz. %	277.71%	255.98%	248.42%	230.54%	209.88%	183.86%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,514,816	1,544,254	1,545,060	896,999	9.51%
YoY %	0.00%	0.00%	2.20%	-1.91%	-0.05%	72.25%	-	-
Horiz. %	172.59%	172.59%	172.59%	168.88%	172.16%	172.25%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	35.18%	41.78%	40.37%	40.43%	36.25%	28.36%	13.95%	-
YoY %	-15.80%	3.49%	-0.15%	11.53%	27.82%	103.30%	-	-
Horiz. %	252.19%	299.50%	289.39%	289.82%	259.86%	203.30%	100.00%	-
ROE	11.97%	13.79%	13.57%	13.65%	12.21%	10.27%	14.35%	-
YoY %	-13.20%	1.62%	-0.59%	11.79%	18.89%	-28.43%	-	-
Horiz. %	83.41%	96.10%	94.56%	95.12%	85.09%	71.57%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	98.69	88.79	87.38	82.14	73.09	68.81	182.87	-9.76%
YoY %	11.15%	1.61%	6.38%	12.38%	6.22%	-62.37%	-	-
Horiz. %	53.97%	48.55%	47.78%	44.92%	39.97%	37.63%	100.00%	-
EPS	34.71	37.09	35.27	33.18	26.50	19.51	25.54	5.24%
YoY %	-6.42%	5.16%	6.30%	25.21%	35.83%	-23.61%	-	-
Horiz. %	135.90%	145.22%	138.10%	129.91%	103.76%	76.39%	100.00%	-
DPS	15.40	18.00	16.60	13.30	7.00	6.40	10.72	6.22%
YoY %	-14.44%	8.43%	24.81%	90.00%	9.38%	-40.30%	-	-
Horiz. %	143.66%	167.91%	154.85%	124.07%	65.30%	59.70%	100.00%	-
NAPS	2.90	2.69	2.60	2.43	2.17	1.90	1.78	8.47%
YoY %	7.81%	3.46%	7.00%	11.98%	14.21%	6.74%	-	-
Horiz. %	162.92%	151.12%	146.07%	136.52%	121.91%	106.74%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,514,816
RPS	97.49	87.16	86.13	80.40	72.93	68.69	105.98	-1.38%
YoY %	11.85%	1.20%	7.13%	10.24%	6.17%	-35.19%	-	-
Horiz. %	91.99%	82.24%	81.27%	75.86%	68.81%	64.81%	100.00%	-
EPS	34.29	36.41	34.76	32.48	26.44	19.47	14.80	15.02%
YoY %	-5.82%	4.75%	7.02%	22.84%	35.80%	31.55%	-	-
Horiz. %	231.69%	246.01%	234.86%	219.46%	178.65%	131.55%	100.00%	-
DPS	15.13	17.73	16.33	13.15	6.92	6.36	6.21	15.99%
YoY %	-14.66%	8.57%	24.18%	90.03%	8.81%	2.42%	-	-
Horiz. %	243.64%	285.51%	262.96%	211.76%	111.43%	102.42%	100.00%	-
NAPS	2.8649	2.6406	2.5627	2.3783	2.1651	1.8967	1.0316	18.54%
YoY %	8.49%	3.04%	7.75%	9.85%	14.15%	83.86%	-	-
Horiz. %	277.71%	255.97%	248.42%	230.54%	209.88%	183.86%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	4.79	4.41	4.40	3.89	3.17	2.88	1.69	-
P/RPS	4.85	4.97	5.04	4.74	4.34	4.19	0.92	31.90%
YoY %	-2.41%	-1.39%	6.33%	9.22%	3.58%	355.43%	-	-
Horiz. %	527.17%	540.22%	547.83%	515.22%	471.74%	455.43%	100.00%	-
P/EPS	13.80	11.89	12.48	11.72	11.96	14.76	6.62	13.01%
YoY %	16.06%	-4.73%	6.48%	-2.01%	-18.97%	122.96%	-	-
Horiz. %	208.46%	179.61%	188.52%	177.04%	180.66%	222.96%	100.00%	-
EY	7.25	8.41	8.02	8.53	8.36	6.77	15.11	-11.51%
YoY %	-13.79%	4.86%	-5.98%	2.03%	23.49%	-55.20%	-	-
Horiz. %	47.98%	55.66%	53.08%	56.45%	55.33%	44.80%	100.00%	-
DY	3.22	4.08	3.77	3.42	2.21	2.22	6.34	-10.67%
YoY %	-21.08%	8.22%	10.23%	54.75%	-0.45%	-64.98%	-	-
Horiz. %	50.79%	64.35%	59.46%	53.94%	34.86%	35.02%	100.00%	-
P/NAPS	1.65	1.64	1.69	1.60	1.46	1.52	0.95	9.63%
YoY %	0.61%	-2.96%	5.62%	9.59%	-3.95%	60.00%	-	-
Horiz. %	173.68%	172.63%	177.89%	168.42%	153.68%	160.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	27/05/15	22/05/14	21/05/13	23/05/12	25/05/11	31/05/10	17/06/09	-
Price	4.64	4.71	4.97	3.82	3.05	2.78	2.24	-
P/RPS	4.70	5.30	5.69	4.65	4.17	4.04	1.22	25.19%
YoY %	-11.32%	-6.85%	22.37%	11.51%	3.22%	231.15%	-	-
Horiz. %	385.25%	434.43%	466.39%	381.15%	341.80%	331.15%	100.00%	-
P/EPS	13.37	12.70	14.09	11.51	11.51	14.25	8.77	7.27%
YoY %	5.28%	-9.87%	22.42%	0.00%	-19.23%	62.49%	-	-
Horiz. %	152.45%	144.81%	160.66%	131.24%	131.24%	162.49%	100.00%	-
EY	7.48	7.87	7.10	8.69	8.69	7.02	11.40	-6.77%
YoY %	-4.96%	10.85%	-18.30%	0.00%	23.79%	-38.42%	-	-
Horiz. %	65.61%	69.04%	62.28%	76.23%	76.23%	61.58%	100.00%	-
DY	3.32	3.82	3.34	3.48	2.30	2.30	4.78	-5.89%
YoY %	-13.09%	14.37%	-4.02%	51.30%	0.00%	-51.88%	-	-
Horiz. %	69.46%	79.92%	69.87%	72.80%	48.12%	48.12%	100.00%	-
P/NAPS	1.60	1.75	1.91	1.57	1.41	1.46	1.26	4.05%
YoY %	-8.57%	-8.38%	21.66%	11.35%	-3.42%	15.87%	-	-
Horiz. %	126.98%	138.89%	151.59%	124.60%	111.90%	115.87%	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