[ABMB] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.44%
YoY- 10.65%
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,348,964 1,343,400 1,357,836 1,456,708 1,333,031 1,304,034 1,316,624 1.63%
PBT 749,351 722,140 720,238 735,824 714,020 714,290 714,248 3.25%
Tax -185,803 -181,426 -182,186 -184,660 -175,897 -181,926 -181,234 1.67%
NP 563,548 540,713 538,052 551,164 538,123 532,364 533,014 3.78%
-
NP to SH 563,548 540,713 538,052 551,164 538,044 532,293 532,956 3.79%
-
Tax Rate 24.80% 25.12% 25.30% 25.10% 24.63% 25.47% 25.37% -
Total Cost 785,416 802,686 819,784 905,544 794,908 771,670 783,610 0.15%
-
Net Worth 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 4.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 448,209 384,247 228,898 459,303 253,239 337,703 201,471 70.49%
Div Payout % 79.53% 71.06% 42.54% 83.33% 47.07% 63.44% 37.80% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 4,087,067 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 4.13%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 41.78% 40.25% 39.63% 37.84% 40.37% 40.82% 40.48% -
ROE 13.79% 13.71% 13.21% 13.43% 13.57% 13.32% 13.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 88.79 88.57 88.98 95.15 87.38 85.47 86.26 1.94%
EPS 37.20 35.60 35.40 36.00 35.30 34.93 35.00 4.15%
DPS 29.50 25.33 15.00 30.00 16.60 22.13 13.20 71.01%
NAPS 2.69 2.60 2.67 2.68 2.60 2.62 2.52 4.45%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.16 86.80 87.73 94.12 86.13 84.25 85.07 1.63%
EPS 36.41 34.94 34.76 35.61 34.76 34.39 34.43 3.80%
DPS 28.96 24.83 14.79 29.68 16.36 21.82 13.02 70.47%
NAPS 2.6406 2.548 2.6325 2.651 2.5627 2.5828 2.4851 4.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.41 4.76 5.01 5.30 4.40 4.40 4.09 -
P/RPS 4.97 5.37 5.63 5.57 5.04 5.15 4.74 3.21%
P/EPS 11.89 13.35 14.21 14.72 12.48 12.61 11.71 1.02%
EY 8.41 7.49 7.04 6.79 8.02 7.93 8.54 -1.01%
DY 6.69 5.32 2.99 5.66 3.77 5.03 3.23 62.55%
P/NAPS 1.64 1.83 1.88 1.98 1.69 1.68 1.62 0.82%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 13/02/14 29/11/13 06/08/13 21/05/13 19/02/13 20/11/12 -
Price 4.71 4.69 4.94 5.38 4.97 4.04 4.07 -
P/RPS 5.30 5.30 5.55 5.65 5.69 4.73 4.72 8.04%
P/EPS 12.70 13.16 14.01 14.94 14.09 11.58 11.66 5.86%
EY 7.87 7.60 7.14 6.69 7.10 8.64 8.58 -5.60%
DY 6.26 5.40 3.04 5.58 3.34 5.48 3.24 55.18%
P/NAPS 1.75 1.80 1.85 2.01 1.91 1.54 1.62 5.28%

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

Post a Comment