[ABMB] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 6.99%
YoY- 4.92%
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,456,708 1,333,031 1,304,034 1,316,624 1,277,352 1,244,318 1,240,558 11.31%
PBT 735,824 714,020 714,290 714,248 665,472 674,643 680,733 5.32%
Tax -184,660 -175,897 -181,926 -181,234 -167,164 -171,524 -173,294 4.33%
NP 551,164 538,123 532,364 533,014 498,308 503,119 507,438 5.67%
-
NP to SH 551,164 538,044 532,293 532,956 498,128 502,635 506,833 5.75%
-
Tax Rate 25.10% 24.63% 25.47% 25.37% 25.12% 25.42% 25.46% -
Total Cost 905,544 794,908 771,670 783,610 779,044 741,199 733,120 15.13%
-
Net Worth 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 3,697,881 3,047,565 21.95%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 459,303 253,239 337,703 201,471 400,932 202,394 270,217 42.47%
Div Payout % 83.33% 47.07% 63.44% 37.80% 80.49% 40.27% 53.31% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 3,697,881 3,047,565 21.95%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,518,682 1,521,761 1,523,782 1.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 37.84% 40.37% 40.82% 40.48% 39.01% 40.43% 40.90% -
ROE 13.43% 13.57% 13.32% 13.86% 13.07% 13.59% 16.63% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 95.15 87.38 85.47 86.26 84.11 81.77 81.41 10.96%
EPS 36.00 35.30 34.93 35.00 32.80 33.00 33.20 5.55%
DPS 30.00 16.60 22.13 13.20 26.40 13.30 17.73 42.04%
NAPS 2.68 2.60 2.62 2.52 2.51 2.43 2.00 21.56%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.12 86.13 84.25 85.07 82.53 80.40 80.15 11.31%
EPS 35.61 34.76 34.39 34.43 32.18 32.48 32.75 5.74%
DPS 29.68 16.36 21.82 13.02 25.90 13.08 17.46 42.47%
NAPS 2.651 2.5627 2.5828 2.4851 2.4629 2.3892 1.969 21.95%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.30 4.40 4.40 4.09 4.16 3.89 3.95 -
P/RPS 5.57 5.04 5.15 4.74 4.95 4.76 4.85 9.67%
P/EPS 14.72 12.48 12.61 11.71 12.68 11.78 11.88 15.37%
EY 6.79 8.02 7.93 8.54 7.88 8.49 8.42 -13.37%
DY 5.66 3.77 5.03 3.23 6.35 3.42 4.49 16.70%
P/NAPS 1.98 1.69 1.68 1.62 1.66 1.60 1.98 0.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 21/05/13 19/02/13 20/11/12 15/08/12 23/05/12 21/02/12 -
Price 5.38 4.97 4.04 4.07 4.32 3.82 3.75 -
P/RPS 5.65 5.69 4.73 4.72 5.14 4.67 4.61 14.53%
P/EPS 14.94 14.09 11.58 11.66 13.17 11.57 11.27 20.69%
EY 6.69 7.10 8.64 8.58 7.59 8.65 8.87 -17.15%
DY 5.58 3.34 5.48 3.24 6.11 3.48 4.73 11.65%
P/NAPS 2.01 1.91 1.54 1.62 1.72 1.57 1.88 4.56%

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