[ABMB] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	1,104,892	1,064,519	1,049,281	1,017,384	1,028,092	1,640,386	1,648,014	-23.45%
YoY %	3.79%	1.45%	3.14%	-1.04%	-37.33%	-0.46%	-	-
Horiz. %	67.04%	64.59%	63.67%	61.73%	62.38%	99.54%	100.00%	-
PBT	601,108	408,938	402,048	341,046	249,772	303,312	396,852	31.99%
YoY %	46.99%	1.71%	17.89%	36.54%	-17.65%	-23.57%	-	-
Horiz. %	151.47%	103.05%	101.31%	85.94%	62.94%	76.43%	100.00%	-
Tax	-159,024	-107,438	-103,046	-92,526	-64,992	-74,424	-92,792	43.34%
YoY %	-48.01%	-4.26%	-11.37%	-42.37%	12.67%	19.79%	-	-
Horiz. %	171.38%	115.78%	111.05%	99.71%	70.04%	80.21%	100.00%	-
NP	442,084	301,500	299,001	248,520	184,780	228,888	304,060	28.42%
YoY %	46.63%	0.84%	20.31%	34.50%	-19.27%	-24.72%	-	-
Horiz. %	145.39%	99.16%	98.34%	81.73%	60.77%	75.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	442,944	301,424	298,894	248,518	184,884	229,121	304,298	28.52%
YoY %	46.95%	0.85%	20.27%	34.42%	-19.31%	-24.71%	-	-
Horiz. %	145.56%	99.06%	98.22%	81.67%	60.76%	75.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.46%	26.27%	25.63%	27.13%	26.02%	24.54%	23.38%	-
YoY %	0.72%	2.50%	-5.53%	4.27%	6.03%	4.96%	-	-
Horiz. %	113.17%	112.36%	109.62%	116.04%	111.29%	104.96%	100.00%	-
Total Cost	662,808	763,019	750,280	768,864	843,312	1,411,498	1,343,954	-37.65%
YoY %	-13.13%	1.70%	-2.42%	-8.83%	-40.25%	5.03%	-	-
Horiz. %	49.32%	56.77%	55.83%	57.21%	62.75%	105.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,137,520	2,907,134	2,932,647	2,838,014	2,788,666	2,737,150	2,783,594	8.33%
YoY %	7.92%	-0.87%	3.33%	1.77%	1.88%	-1.67%	-	-
Horiz. %	112.71%	104.44%	105.35%	101.96%	100.18%	98.33%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	203,016	97,924	131,022	39,885	80,116	96,107	128,158	36.00%
YoY %	107.32%	-25.26%	228.50%	-50.22%	-16.64%	-25.01%	-	-
Horiz. %	158.41%	76.41%	102.23%	31.12%	62.51%	74.99%	100.00%	-
Div Payout %	45.83%	32.49%	43.84%	16.05%	43.33%	41.95%	42.12%	-
YoY %	41.06%	-25.89%	173.15%	-62.96%	3.29%	-0.40%	-	-
Horiz. %	108.81%	77.14%	104.08%	38.11%	102.87%	99.60%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	3,137,520	2,907,134	2,932,647	2,838,014	2,788,666	2,737,150	2,783,594	8.33%
YoY %	7.92%	-0.87%	3.33%	1.77%	1.88%	-1.67%	-	-
Horiz. %	112.71%	104.44%	105.35%	101.96%	100.18%	98.33%	100.00%	-
NOSH	1,538,000	1,530,071	1,535,417	1,534,061	1,540,700	1,537,724	1,537,897	0.00%
YoY %	0.52%	-0.35%	0.09%	-0.43%	0.19%	-0.01%	-	-
Horiz. %	100.01%	99.49%	99.84%	99.75%	100.18%	99.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	40.01%	28.32%	28.50%	24.43%	17.97%	13.95%	18.45%	-
YoY %	41.28%	-0.63%	16.66%	35.95%	28.82%	-24.39%	-	-
Horiz. %	216.86%	153.50%	154.47%	132.41%	97.40%	75.61%	100.00%	-
ROE	14.12%	10.37%	10.19%	8.76%	6.63%	8.37%	10.93%	-
YoY %	36.16%	1.77%	16.32%	32.13%	-20.79%	-23.42%	-	-
Horiz. %	129.19%	94.88%	93.23%	80.15%	60.66%	76.58%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	71.84	69.57	68.34	66.32	66.73	106.68	107.16	-23.45%
YoY %	3.26%	1.80%	3.05%	-0.61%	-37.45%	-0.45%	-	-
Horiz. %	67.04%	64.92%	63.77%	61.89%	62.27%	99.55%	100.00%	-
EPS	28.80	19.70	19.47	16.20	12.00	14.90	19.73	28.76%
YoY %	46.19%	1.18%	20.19%	35.00%	-19.46%	-24.48%	-	-
Horiz. %	145.97%	99.85%	98.68%	82.11%	60.82%	75.52%	100.00%	-
DPS	13.20	6.40	8.53	2.60	5.20	6.25	8.33	36.03%
YoY %	106.25%	-24.97%	228.08%	-50.00%	-16.80%	-24.97%	-	-
Horiz. %	158.46%	76.83%	102.40%	31.21%	62.42%	75.03%	100.00%	-
NAPS	2.04	1.90	1.91	1.85	1.81	1.78	1.81	8.32%
YoY %	7.37%	-0.52%	3.24%	2.21%	1.69%	-1.66%	-	-
Horiz. %	112.71%	104.97%	105.52%	102.21%	100.00%	98.34%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,530,156
RPS	71.37	68.76	67.78	65.72	66.41	105.96	106.45	-23.45%
YoY %	3.80%	1.45%	3.13%	-1.04%	-37.33%	-0.46%	-	-
Horiz. %	67.05%	64.59%	63.67%	61.74%	62.39%	99.54%	100.00%	-
EPS	28.61	19.47	19.31	16.05	11.94	14.80	19.66	28.50%
YoY %	46.94%	0.83%	20.31%	34.42%	-19.32%	-24.72%	-	-
Horiz. %	145.52%	99.03%	98.22%	81.64%	60.73%	75.28%	100.00%	-
DPS	13.11	6.33	8.46	2.58	5.18	6.21	8.28	35.96%
YoY %	107.11%	-25.18%	227.91%	-50.19%	-16.59%	-25.00%	-	-
Horiz. %	158.33%	76.45%	102.17%	31.16%	62.56%	75.00%	100.00%	-
NAPS	2.0267	1.8779	1.8943	1.8332	1.8013	1.7681	1.7981	8.32%
YoY %	7.92%	-0.87%	3.33%	1.77%	1.88%	-1.67%	-	-
Horiz. %	112.71%	104.44%	105.35%	101.95%	100.18%	98.33%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.95	2.88	2.71	2.54	2.35	1.69	1.82	-
P/RPS	4.11	4.14	3.97	3.83	3.52	1.58	1.70	80.42%
YoY %	-0.72%	4.28%	3.66%	8.81%	122.78%	-7.06%	-	-
Horiz. %	241.76%	243.53%	233.53%	225.29%	207.06%	92.94%	100.00%	-
P/EPS	10.24	14.62	13.92	15.68	19.58	11.34	9.20	7.42%
YoY %	-29.96%	5.03%	-11.22%	-19.92%	72.66%	23.26%	-	-
Horiz. %	111.30%	158.91%	151.30%	170.43%	212.83%	123.26%	100.00%	-
EY	9.76	6.84	7.18	6.38	5.11	8.82	10.87	-6.94%
YoY %	42.69%	-4.74%	12.54%	24.85%	-42.06%	-18.86%	-	-
Horiz. %	89.79%	62.93%	66.05%	58.69%	47.01%	81.14%	100.00%	-
DY	4.47	2.22	3.15	1.02	2.21	3.70	4.58	-1.61%
YoY %	101.35%	-29.52%	208.82%	-53.85%	-40.27%	-19.21%	-	-
Horiz. %	97.60%	48.47%	68.78%	22.27%	48.25%	80.79%	100.00%	-
P/NAPS	1.45	1.52	1.42	1.37	1.30	0.95	1.01	27.34%
YoY %	-4.61%	7.04%	3.65%	5.38%	36.84%	-5.94%	-	-
Horiz. %	143.56%	150.50%	140.59%	135.64%	128.71%	94.06%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	20/08/10	31/05/10	11/02/10	25/11/09	17/08/09	17/06/09	24/02/09	-
Price	3.05	2.78	2.55	2.81	2.42	2.24	1.77	-
P/RPS	4.25	4.00	3.73	4.24	3.63	2.10	1.65	88.23%
YoY %	6.25%	7.24%	-12.03%	16.80%	72.86%	27.27%	-	-
Horiz. %	257.58%	242.42%	226.06%	256.97%	220.00%	127.27%	100.00%	-
P/EPS	10.59	14.11	13.10	17.35	20.17	15.03	8.95	11.90%
YoY %	-24.95%	7.71%	-24.50%	-13.98%	34.20%	67.93%	-	-
Horiz. %	118.32%	157.65%	146.37%	193.85%	225.36%	167.93%	100.00%	-
EY	9.44	7.09	7.63	5.77	4.96	6.65	11.18	-10.69%
YoY %	33.15%	-7.08%	32.24%	16.33%	-25.41%	-40.52%	-	-
Horiz. %	84.44%	63.42%	68.25%	51.61%	44.36%	59.48%	100.00%	-
DY	4.33	2.30	3.35	0.93	2.15	2.79	4.71	-5.46%
YoY %	88.26%	-31.34%	260.22%	-56.74%	-22.94%	-40.76%	-	-
Horiz. %	91.93%	48.83%	71.13%	19.75%	45.65%	59.24%	100.00%	-
P/NAPS	1.50	1.46	1.34	1.52	1.34	1.26	0.98	32.91%
YoY %	2.74%	8.96%	-11.84%	13.43%	6.35%	28.57%	-	-
Horiz. %	153.06%	148.98%	136.73%	155.10%	136.73%	128.57%	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