[ABMB] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	1,277,352	1,244,318	1,240,558	1,240,472	1,228,260	1,128,716	1,144,241	7.61%
YoY %	2.65%	0.30%	0.01%	0.99%	8.82%	-1.36%	-	-
Horiz. %	111.63%	108.75%	108.42%	108.41%	107.34%	98.64%	100.00%	-
PBT	665,472	674,643	680,733	681,942	696,264	553,113	585,001	8.98%
YoY %	-1.36%	-0.89%	-0.18%	-2.06%	25.88%	-5.45%	-	-
Horiz. %	113.76%	115.32%	116.36%	116.57%	119.02%	94.55%	100.00%	-
Tax	-167,164	-171,524	-173,294	-173,338	-176,364	-143,962	-152,674	6.23%
YoY %	2.54%	1.02%	0.03%	1.72%	-22.51%	5.71%	-	-
Horiz. %	109.49%	112.35%	113.51%	113.53%	115.52%	94.29%	100.00%	-
NP	498,308	503,119	507,438	508,604	519,900	409,151	432,326	9.94%
YoY %	-0.96%	-0.85%	-0.23%	-2.17%	27.07%	-5.36%	-	-
Horiz. %	115.26%	116.37%	117.37%	117.64%	120.26%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	498,128	502,635	506,833	507,958	519,064	409,202	432,357	9.90%
YoY %	-0.90%	-0.83%	-0.22%	-2.14%	26.85%	-5.36%	-	-
Horiz. %	115.21%	116.25%	117.23%	117.49%	120.05%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	25.42%	25.46%	25.42%	25.33%	26.03%	26.10%	-
YoY %	-1.18%	-0.16%	0.16%	0.36%	-2.69%	-0.27%	-	-
Horiz. %	96.25%	97.39%	97.55%	97.39%	97.05%	99.73%	100.00%	-
Total Cost	779,044	741,199	733,120	731,868	708,360	719,565	711,914	6.19%
YoY %	5.11%	1.10%	0.17%	3.32%	-1.56%	1.07%	-	-
Horiz. %	109.43%	104.11%	102.98%	102.80%	99.50%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,811,894	3,697,881	3,047,565	3,543,814	3,459,933	3,325,724	3,288,566	10.35%
YoY %	3.08%	21.34%	-14.00%	2.42%	4.04%	1.13%	-	-
Horiz. %	115.91%	112.45%	92.67%	107.76%	105.21%	101.13%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	400,932	202,394	270,217	171,080	341,420	107,281	142,759	99.18%
YoY %	98.09%	-25.10%	57.95%	-49.89%	218.25%	-24.85%	-	-
Horiz. %	280.85%	141.77%	189.28%	119.84%	239.16%	75.15%	100.00%	-
Div Payout %	80.49%	40.27%	53.31%	33.68%	65.78%	26.22%	33.02%	-
YoY %	99.88%	-24.46%	58.28%	-48.80%	150.88%	-20.59%	-	-
Horiz. %	243.76%	121.96%	161.45%	102.00%	199.21%	79.41%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	3,811,894	3,697,881	3,047,565	3,543,814	3,459,933	3,325,724	3,288,566	10.35%
YoY %	3.08%	21.34%	-14.00%	2.42%	4.04%	1.13%	-	-
Horiz. %	115.91%	112.45%	92.67%	107.76%	105.21%	101.13%	100.00%	-
NOSH	1,518,682	1,521,761	1,523,782	1,527,506	1,524,200	1,532,591	1,529,565	-0.47%
YoY %	-0.20%	-0.13%	-0.24%	0.22%	-0.55%	0.20%	-	-
Horiz. %	99.29%	99.49%	99.62%	99.87%	99.65%	100.20%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	39.01%	40.43%	40.90%	41.00%	42.33%	36.25%	37.78%	-
YoY %	-3.51%	-1.15%	-0.24%	-3.14%	16.77%	-4.05%	-	-
Horiz. %	103.26%	107.01%	108.26%	108.52%	112.04%	95.95%	100.00%	-
ROE	13.07%	13.59%	16.63%	14.33%	15.00%	12.30%	13.15%	-
YoY %	-3.83%	-18.28%	16.05%	-4.47%	21.95%	-6.46%	-	-
Horiz. %	99.39%	103.35%	126.46%	108.97%	114.07%	93.54%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	84.11	81.77	81.41	81.21	80.58	73.65	74.81	8.13%
YoY %	2.86%	0.44%	0.25%	0.78%	9.41%	-1.55%	-	-
Horiz. %	112.43%	109.30%	108.82%	108.56%	107.71%	98.45%	100.00%	-
EPS	32.80	33.00	33.20	33.20	34.00	26.70	28.27	10.42%
YoY %	-0.61%	-0.60%	0.00%	-2.35%	27.34%	-5.55%	-	-
Horiz. %	116.02%	116.73%	117.44%	117.44%	120.27%	94.45%	100.00%	-
DPS	26.40	13.30	17.73	11.20	22.40	7.00	9.33	100.18%
YoY %	98.50%	-24.99%	58.30%	-50.00%	220.00%	-24.97%	-	-
Horiz. %	282.96%	142.55%	190.03%	120.04%	240.09%	75.03%	100.00%	-
NAPS	2.51	2.43	2.00	2.32	2.27	2.17	2.15	10.88%
YoY %	3.29%	21.50%	-13.79%	2.20%	4.61%	0.93%	-	-
Horiz. %	116.74%	113.02%	93.02%	107.91%	105.58%	100.93%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,531,063
RPS	82.51	80.38	80.13	80.13	79.34	72.91	73.91	7.62%
YoY %	2.65%	0.31%	0.00%	1.00%	8.82%	-1.35%	-	-
Horiz. %	111.64%	108.75%	108.42%	108.42%	107.35%	98.65%	100.00%	-
EPS	32.18	32.47	32.74	32.81	33.53	26.43	27.93	9.91%
YoY %	-0.89%	-0.82%	-0.21%	-2.15%	26.86%	-5.37%	-	-
Horiz. %	115.22%	116.25%	117.22%	117.47%	120.05%	94.63%	100.00%	-
DPS	25.90	13.07	17.45	11.05	22.05	6.93	9.22	99.21%
YoY %	98.16%	-25.10%	57.92%	-49.89%	218.18%	-24.84%	-	-
Horiz. %	280.91%	141.76%	189.26%	119.85%	239.15%	75.16%	100.00%	-
NAPS	2.4623	2.3886	1.9686	2.2891	2.2349	2.1483	2.1243	10.35%
YoY %	3.09%	21.33%	-14.00%	2.43%	4.03%	1.13%	-	-
Horiz. %	115.91%	112.44%	92.67%	107.76%	105.21%	101.13%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	4.16	3.89	3.95	3.30	3.18	3.17	3.04	-
P/RPS	4.95	4.76	4.85	4.06	3.95	4.30	4.06	14.14%
YoY %	3.99%	-1.86%	19.46%	2.78%	-8.14%	5.91%	-	-
Horiz. %	121.92%	117.24%	119.46%	100.00%	97.29%	105.91%	100.00%	-
P/EPS	12.68	11.78	11.88	9.92	9.34	11.87	10.75	11.64%
YoY %	7.64%	-0.84%	19.76%	6.21%	-21.31%	10.42%	-	-
Horiz. %	117.95%	109.58%	110.51%	92.28%	86.88%	110.42%	100.00%	-
EY	7.88	8.49	8.42	10.08	10.71	8.42	9.30	-10.46%
YoY %	-7.18%	0.83%	-16.47%	-5.88%	27.20%	-9.46%	-	-
Horiz. %	84.73%	91.29%	90.54%	108.39%	115.16%	90.54%	100.00%	-
DY	6.35	3.42	4.49	3.39	7.04	2.21	3.07	62.41%
YoY %	85.67%	-23.83%	32.45%	-51.85%	218.55%	-28.01%	-	-
Horiz. %	206.84%	111.40%	146.25%	110.42%	229.32%	71.99%	100.00%	-
P/NAPS	1.66	1.60	1.98	1.42	1.40	1.46	1.41	11.50%
YoY %	3.75%	-19.19%	39.44%	1.43%	-4.11%	3.55%	-	-
Horiz. %	117.73%	113.48%	140.43%	100.71%	99.29%	103.55%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	23/05/12	21/02/12	16/11/11	16/08/11	25/05/11	21/02/11	-
Price	4.32	3.82	3.75	3.50	3.42	3.05	3.10	-
P/RPS	5.14	4.67	4.61	4.31	4.24	4.14	4.14	15.53%
YoY %	10.06%	1.30%	6.96%	1.65%	2.42%	0.00%	-	-
Horiz. %	124.15%	112.80%	111.35%	104.11%	102.42%	100.00%	100.00%	-
P/EPS	13.17	11.57	11.27	10.53	10.04	11.42	10.97	12.97%
YoY %	13.83%	2.66%	7.03%	4.88%	-12.08%	4.10%	-	-
Horiz. %	120.05%	105.47%	102.73%	95.99%	91.52%	104.10%	100.00%	-
EY	7.59	8.65	8.87	9.50	9.96	8.75	9.12	-11.53%
YoY %	-12.25%	-2.48%	-6.63%	-4.62%	13.83%	-4.06%	-	-
Horiz. %	83.22%	94.85%	97.26%	104.17%	109.21%	95.94%	100.00%	-
DY	6.11	3.48	4.73	3.20	6.55	2.30	3.01	60.38%
YoY %	75.57%	-26.43%	47.81%	-51.15%	184.78%	-23.59%	-	-
Horiz. %	202.99%	115.61%	157.14%	106.31%	217.61%	76.41%	100.00%	-
P/NAPS	1.72	1.57	1.88	1.51	1.51	1.41	1.44	12.58%
YoY %	9.55%	-16.49%	24.50%	0.00%	7.09%	-2.08%	-	-
Horiz. %	119.44%	109.03%	130.56%	104.86%	104.86%	97.92%	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