[ABMB] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Annualized Quarter Result
Revenue	1,333,031	1,304,034	1,316,624	1,277,352	1,244,318	1,240,558	1,240,472	4.90%
YoY %	2.22%	-0.96%	3.07%	2.65%	0.30%	0.01%	-	-
Horiz. %	107.46%	105.12%	106.14%	102.97%	100.31%	100.01%	100.00%	-
PBT	714,020	714,290	714,248	665,472	674,643	680,733	681,942	3.10%
YoY %	-0.04%	0.01%	7.33%	-1.36%	-0.89%	-0.18%	-	-
Horiz. %	104.70%	104.74%	104.74%	97.58%	98.93%	99.82%	100.00%	-
Tax	-175,897	-181,926	-181,234	-167,164	-171,524	-173,294	-173,338	0.98%
YoY %	3.31%	-0.38%	-8.42%	2.54%	1.02%	0.03%	-	-
Horiz. %	101.48%	104.95%	104.56%	96.44%	98.95%	99.97%	100.00%	-
NP	538,123	532,364	533,014	498,308	503,119	507,438	508,604	3.82%
YoY %	1.08%	-0.12%	6.96%	-0.96%	-0.85%	-0.23%	-	-
Horiz. %	105.80%	104.67%	104.80%	97.98%	98.92%	99.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	538,044	532,293	532,956	498,128	502,635	506,833	507,958	3.90%
YoY %	1.08%	-0.12%	6.99%	-0.90%	-0.83%	-0.22%	-	-
Horiz. %	105.92%	104.79%	104.92%	98.06%	98.95%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.63%	25.47%	25.37%	25.12%	25.42%	25.46%	25.42%	-
YoY %	-3.30%	0.39%	1.00%	-1.18%	-0.16%	0.16%	-	-
Horiz. %	96.89%	100.20%	99.80%	98.82%	100.00%	100.16%	100.00%	-
Total Cost	794,908	771,670	783,610	779,044	741,199	733,120	731,868	5.65%
YoY %	3.01%	-1.52%	0.59%	5.11%	1.10%	0.17%	-	-
Horiz. %	108.61%	105.44%	107.07%	106.45%	101.27%	100.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,966,399	3,997,517	3,846,278	3,811,894	3,697,881	3,047,565	3,543,814	7.79%
YoY %	-0.78%	3.93%	0.90%	3.08%	21.34%	-14.00%	-	-
Horiz. %	111.92%	112.80%	108.53%	107.56%	104.35%	86.00%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	253,239	337,703	201,471	400,932	202,394	270,217	171,080	29.85%
YoY %	-25.01%	67.62%	-49.75%	98.09%	-25.10%	57.95%	-	-
Horiz. %	148.02%	197.39%	117.76%	234.35%	118.30%	157.95%	100.00%	-
Div Payout %	47.07%	63.44%	37.80%	80.49%	40.27%	53.31%	33.68%	-
YoY %	-25.80%	67.83%	-53.04%	99.88%	-24.46%	58.28%	-	-
Horiz. %	139.76%	188.36%	112.23%	238.98%	119.57%	158.28%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	3,966,399	3,997,517	3,846,278	3,811,894	3,697,881	3,047,565	3,543,814	7.79%
YoY %	-0.78%	3.93%	0.90%	3.08%	21.34%	-14.00%	-	-
Horiz. %	111.92%	112.80%	108.53%	107.56%	104.35%	86.00%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,518,682	1,521,761	1,523,782	1,527,506	0.89%
YoY %	0.00%	0.00%	1.94%	-0.20%	-0.13%	-0.24%	-	-
Horiz. %	101.35%	101.35%	101.35%	99.42%	99.62%	99.76%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	40.37%	40.82%	40.48%	39.01%	40.43%	40.90%	41.00%	-
YoY %	-1.10%	0.84%	3.77%	-3.51%	-1.15%	-0.24%	-	-
Horiz. %	98.46%	99.56%	98.73%	95.15%	98.61%	99.76%	100.00%	-
ROE	13.57%	13.32%	13.86%	13.07%	13.59%	16.63%	14.33%	-
YoY %	1.88%	-3.90%	6.04%	-3.83%	-18.28%	16.05%	-	-
Horiz. %	94.70%	92.95%	96.72%	91.21%	94.84%	116.05%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	87.38	85.47	86.26	84.11	81.77	81.41	81.21	4.99%
YoY %	2.23%	-0.92%	2.56%	2.86%	0.44%	0.25%	-	-
Horiz. %	107.60%	105.25%	106.22%	103.57%	100.69%	100.25%	100.00%	-
EPS	35.30	34.93	35.00	32.80	33.00	33.20	33.20	4.16%
YoY %	1.06%	-0.20%	6.71%	-0.61%	-0.60%	0.00%	-	-
Horiz. %	106.33%	105.21%	105.42%	98.80%	99.40%	100.00%	100.00%	-
DPS	16.60	22.13	13.20	26.40	13.30	17.73	11.20	29.96%
YoY %	-24.99%	67.65%	-50.00%	98.50%	-24.99%	58.30%	-	-
Horiz. %	148.21%	197.59%	117.86%	235.71%	118.75%	158.30%	100.00%	-
NAPS	2.60	2.62	2.52	2.51	2.43	2.00	2.32	7.88%
YoY %	-0.76%	3.97%	0.40%	3.29%	21.50%	-13.79%	-	-
Horiz. %	112.07%	112.93%	108.62%	108.19%	104.74%	86.21%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,518,682
RPS	86.11	84.23	85.05	82.51	80.38	80.13	80.13	4.91%
YoY %	2.23%	-0.96%	3.08%	2.65%	0.31%	0.00%	-	-
Horiz. %	107.46%	105.12%	106.14%	102.97%	100.31%	100.00%	100.00%	-
EPS	34.75	34.38	34.43	32.18	32.47	32.74	32.81	3.90%
YoY %	1.08%	-0.15%	6.99%	-0.89%	-0.82%	-0.21%	-	-
Horiz. %	105.91%	104.79%	104.94%	98.08%	98.96%	99.79%	100.00%	-
DPS	16.36	21.81	13.01	25.90	13.07	17.45	11.05	29.87%
YoY %	-24.99%	67.64%	-49.77%	98.16%	-25.10%	57.92%	-	-
Horiz. %	148.05%	197.38%	117.74%	234.39%	118.28%	157.92%	100.00%	-
NAPS	2.5621	2.5822	2.4845	2.4623	2.3886	1.9686	2.2891	7.79%
YoY %	-0.78%	3.93%	0.90%	3.09%	21.33%	-14.00%	-	-
Horiz. %	111.93%	112.80%	108.54%	107.57%	104.35%	86.00%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	4.40	4.40	4.09	4.16	3.89	3.95	3.30	-
P/RPS	5.04	5.15	4.74	4.95	4.76	4.85	4.06	15.49%
YoY %	-2.14%	8.65%	-4.24%	3.99%	-1.86%	19.46%	-	-
Horiz. %	124.14%	126.85%	116.75%	121.92%	117.24%	119.46%	100.00%	-
P/EPS	12.48	12.61	11.71	12.68	11.78	11.88	9.92	16.52%
YoY %	-1.03%	7.69%	-7.65%	7.64%	-0.84%	19.76%	-	-
Horiz. %	125.81%	127.12%	118.04%	127.82%	118.75%	119.76%	100.00%	-
EY	8.02	7.93	8.54	7.88	8.49	8.42	10.08	-14.12%
YoY %	1.13%	-7.14%	8.38%	-7.18%	0.83%	-16.47%	-	-
Horiz. %	79.56%	78.67%	84.72%	78.17%	84.23%	83.53%	100.00%	-
DY	3.77	5.03	3.23	6.35	3.42	4.49	3.39	7.33%
YoY %	-25.05%	55.73%	-49.13%	85.67%	-23.83%	32.45%	-	-
Horiz. %	111.21%	148.38%	95.28%	187.32%	100.88%	132.45%	100.00%	-
P/NAPS	1.69	1.68	1.62	1.66	1.60	1.98	1.42	12.29%
YoY %	0.60%	3.70%	-2.41%	3.75%	-19.19%	39.44%	-	-
Horiz. %	119.01%	118.31%	114.08%	116.90%	112.68%	139.44%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	21/05/13	19/02/13	20/11/12	15/08/12	23/05/12	21/02/12	16/11/11	-
Price	4.97	4.04	4.07	4.32	3.82	3.75	3.50	-
P/RPS	5.69	4.73	4.72	5.14	4.67	4.61	4.31	20.32%
YoY %	20.30%	0.21%	-8.17%	10.06%	1.30%	6.96%	-	-
Horiz. %	132.02%	109.74%	109.51%	119.26%	108.35%	106.96%	100.00%	-
P/EPS	14.09	11.58	11.66	13.17	11.57	11.27	10.53	21.40%
YoY %	21.68%	-0.69%	-11.47%	13.83%	2.66%	7.03%	-	-
Horiz. %	133.81%	109.97%	110.73%	125.07%	109.88%	107.03%	100.00%	-
EY	7.10	8.64	8.58	7.59	8.65	8.87	9.50	-17.63%
YoY %	-17.82%	0.70%	13.04%	-12.25%	-2.48%	-6.63%	-	-
Horiz. %	74.74%	90.95%	90.32%	79.89%	91.05%	93.37%	100.00%	-
DY	3.34	5.48	3.24	6.11	3.48	4.73	3.20	2.89%
YoY %	-39.05%	69.14%	-46.97%	75.57%	-26.43%	47.81%	-	-
Horiz. %	104.38%	171.25%	101.25%	190.94%	108.75%	147.81%	100.00%	-
P/NAPS	1.91	1.54	1.62	1.72	1.57	1.88	1.51	16.94%
YoY %	24.03%	-4.94%	-5.81%	9.55%	-16.49%	24.50%	-	-
Horiz. %	126.49%	101.99%	107.28%	113.91%	103.97%	124.50%	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