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

Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -2.14%
YoY- 19.23%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,277,352 1,244,318 1,240,558 1,240,472 1,228,260 1,128,716 1,144,241 7.61%
PBT 665,472 674,643 680,733 681,942 696,264 553,113 585,001 8.98%
Tax -167,164 -171,524 -173,294 -173,338 -176,364 -143,962 -152,674 6.23%
NP 498,308 503,119 507,438 508,604 519,900 409,151 432,326 9.94%
-
NP to SH 498,128 502,635 506,833 507,958 519,064 409,202 432,357 9.90%
-
Tax Rate 25.12% 25.42% 25.46% 25.42% 25.33% 26.03% 26.10% -
Total Cost 779,044 741,199 733,120 731,868 708,360 719,565 711,914 6.19%
-
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%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 400,932 202,394 270,217 171,080 341,420 107,281 142,759 99.18%
Div Payout % 80.49% 40.27% 53.31% 33.68% 65.78% 26.22% 33.02% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
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%
NOSH 1,518,682 1,521,761 1,523,782 1,527,506 1,524,200 1,532,591 1,529,565 -0.47%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 39.01% 40.43% 40.90% 41.00% 42.33% 36.25% 37.78% -
ROE 13.07% 13.59% 16.63% 14.33% 15.00% 12.30% 13.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 84.11 81.77 81.41 81.21 80.58 73.65 74.81 8.13%
EPS 32.80 33.00 33.20 33.20 34.00 26.70 28.27 10.42%
DPS 26.40 13.30 17.73 11.20 22.40 7.00 9.33 100.18%
NAPS 2.51 2.43 2.00 2.32 2.27 2.17 2.15 10.88%
Adjusted Per Share Value based on latest NOSH - 1,531,063
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 82.53 80.40 80.15 80.15 79.36 72.93 73.93 7.61%
EPS 32.18 32.48 32.75 32.82 33.54 26.44 27.93 9.91%
DPS 25.90 13.08 17.46 11.05 22.06 6.93 9.22 99.21%
NAPS 2.4629 2.3892 1.969 2.2897 2.2355 2.1487 2.1247 10.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
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%
P/EPS 12.68 11.78 11.88 9.92 9.34 11.87 10.75 11.64%
EY 7.88 8.49 8.42 10.08 10.71 8.42 9.30 -10.46%
DY 6.35 3.42 4.49 3.39 7.04 2.21 3.07 62.41%
P/NAPS 1.66 1.60 1.98 1.42 1.40 1.46 1.41 11.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
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%
P/EPS 13.17 11.57 11.27 10.53 10.04 11.42 10.97 12.97%
EY 7.59 8.65 8.87 9.50 9.96 8.75 9.12 -11.53%
DY 6.11 3.48 4.73 3.20 6.55 2.30 3.01 60.38%
P/NAPS 1.72 1.57 1.88 1.51 1.51 1.41 1.44 12.58%

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