[ABMB] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	1,017,384	1,028,092	1,640,386	1,648,014	1,652,828	1,685,888	1,586,010	-25.60%
YoY %	-1.04%	-37.33%	-0.46%	-0.29%	-1.96%	6.30%	-	-
Horiz. %	64.15%	64.82%	103.43%	103.91%	104.21%	106.30%	100.00%	-
PBT	341,046	249,772	303,312	396,852	460,052	667,856	502,050	-22.70%
YoY %	36.54%	-17.65%	-23.57%	-13.74%	-31.12%	33.03%	-	-
Horiz. %	67.93%	49.75%	60.41%	79.05%	91.63%	133.03%	100.00%	-
Tax	-92,526	-64,992	-74,424	-92,792	-102,364	-170,760	-121,955	-16.80%
YoY %	-42.37%	12.67%	19.79%	9.35%	40.05%	-40.02%	-	-
Horiz. %	75.87%	53.29%	61.03%	76.09%	83.94%	140.02%	100.00%	-
NP	248,520	184,780	228,888	304,060	357,688	497,096	380,095	-24.64%
YoY %	34.50%	-19.27%	-24.72%	-14.99%	-28.04%	30.78%	-	-
Horiz. %	65.38%	48.61%	60.22%	80.00%	94.10%	130.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	248,518	184,884	229,121	304,298	357,986	497,396	379,956	-24.63%
YoY %	34.42%	-19.31%	-24.71%	-15.00%	-28.03%	30.91%	-	-
Horiz. %	65.41%	48.66%	60.30%	80.09%	94.22%	130.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.13%	26.02%	24.54%	23.38%	22.25%	25.57%	24.29%	-
YoY %	4.27%	6.03%	4.96%	5.08%	-12.98%	5.27%	-	-
Horiz. %	111.69%	107.12%	101.03%	96.25%	91.60%	105.27%	100.00%	-
Total Cost	768,864	843,312	1,411,498	1,343,954	1,295,140	1,188,792	1,205,915	-25.90%
YoY %	-8.83%	-40.25%	5.03%	3.77%	8.95%	-1.42%	-	-
Horiz. %	63.76%	69.93%	117.05%	111.45%	107.40%	98.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,838,014	2,788,666	2,737,150	2,783,594	2,706,423	2,674,502	2,497,152	8.89%
YoY %	1.77%	1.88%	-1.67%	2.85%	1.19%	7.10%	-	-
Horiz. %	113.65%	111.67%	109.61%	111.47%	108.38%	107.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	39,885	80,116	96,107	128,158	76,887	153,707	93,456	-43.28%
YoY %	-50.22%	-16.64%	-25.01%	66.68%	-49.98%	64.47%	-	-
Horiz. %	42.68%	85.73%	102.84%	137.13%	82.27%	164.47%	100.00%	-
Div Payout %	16.05%	43.33%	41.95%	42.12%	21.48%	30.90%	24.60%	-
YoY %	-62.96%	3.29%	-0.40%	96.09%	-30.49%	25.61%	-	-
Horiz. %	65.24%	176.14%	170.53%	171.22%	87.32%	125.61%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,838,014	2,788,666	2,737,150	2,783,594	2,706,423	2,674,502	2,497,152	8.89%
YoY %	1.77%	1.88%	-1.67%	2.85%	1.19%	7.10%	-	-
Horiz. %	113.65%	111.67%	109.61%	111.47%	108.38%	107.10%	100.00%	-
NOSH	1,534,061	1,540,700	1,537,724	1,537,897	1,537,740	1,537,070	1,495,301	1.71%
YoY %	-0.43%	0.19%	-0.01%	0.01%	0.04%	2.79%	-	-
Horiz. %	102.59%	103.04%	102.84%	102.85%	102.84%	102.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	24.43%	17.97%	13.95%	18.45%	21.64%	29.49%	23.97%	-
YoY %	35.95%	28.82%	-24.39%	-14.74%	-26.62%	23.03%	-	-
Horiz. %	101.92%	74.97%	58.20%	76.97%	90.28%	123.03%	100.00%	-
ROE	8.76%	6.63%	8.37%	10.93%	13.23%	18.60%	15.22%	-
YoY %	32.13%	-20.79%	-23.42%	-17.38%	-28.87%	22.21%	-	-
Horiz. %	57.56%	43.56%	54.99%	71.81%	86.93%	122.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	66.32	66.73	106.68	107.16	107.48	109.68	106.07	-26.85%
YoY %	-0.61%	-37.45%	-0.45%	-0.30%	-2.01%	3.40%	-	-
Horiz. %	62.52%	62.91%	100.58%	101.03%	101.33%	103.40%	100.00%	-
EPS	16.20	12.00	14.90	19.73	23.20	32.36	25.41	-25.90%
YoY %	35.00%	-19.46%	-24.48%	-14.96%	-28.31%	27.35%	-	-
Horiz. %	63.75%	47.23%	58.64%	77.65%	91.30%	127.35%	100.00%	-
DPS	2.60	5.20	6.25	8.33	5.00	10.00	6.25	-44.24%
YoY %	-50.00%	-16.80%	-24.97%	66.60%	-50.00%	60.00%	-	-
Horiz. %	41.60%	83.20%	100.00%	133.28%	80.00%	160.00%	100.00%	-
NAPS	1.85	1.81	1.78	1.81	1.76	1.74	1.67	7.05%
YoY %	2.21%	1.69%	-1.66%	2.84%	1.15%	4.19%	-	-
Horiz. %	110.78%	108.38%	106.59%	108.38%	105.39%	104.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,538,468
RPS	65.73	66.42	105.99	106.48	106.79	108.93	102.47	-25.60%
YoY %	-1.04%	-37.33%	-0.46%	-0.29%	-1.96%	6.30%	-	-
Horiz. %	64.15%	64.82%	103.44%	103.91%	104.22%	106.30%	100.00%	-
EPS	16.06	11.95	14.80	19.66	23.13	32.14	24.55	-24.62%
YoY %	34.39%	-19.26%	-24.72%	-15.00%	-28.03%	30.92%	-	-
Horiz. %	65.42%	48.68%	60.29%	80.08%	94.22%	130.92%	100.00%	-
DPS	2.58	5.18	6.21	8.28	4.97	9.93	6.04	-43.25%
YoY %	-50.19%	-16.59%	-25.00%	66.60%	-49.95%	64.40%	-	-
Horiz. %	42.72%	85.76%	102.81%	137.09%	82.28%	164.40%	100.00%	-
NAPS	1.8336	1.8018	1.7685	1.7985	1.7486	1.728	1.6134	8.89%
YoY %	1.76%	1.88%	-1.67%	2.85%	1.19%	7.10%	-	-
Horiz. %	113.65%	111.68%	109.61%	111.47%	108.38%	107.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.54	2.35	1.69	1.82	2.48	2.77	2.68	-
P/RPS	3.83	3.52	1.58	1.70	2.31	2.53	2.53	31.80%
YoY %	8.81%	122.78%	-7.06%	-26.41%	-8.70%	0.00%	-	-
Horiz. %	151.38%	139.13%	62.45%	67.19%	91.30%	100.00%	100.00%	-
P/EPS	15.68	19.58	11.34	9.20	10.65	8.56	10.55	30.20%
YoY %	-19.92%	72.66%	23.26%	-13.62%	24.42%	-18.86%	-	-
Horiz. %	148.63%	185.59%	107.49%	87.20%	100.95%	81.14%	100.00%	-
EY	6.38	5.11	8.82	10.87	9.39	11.68	9.48	-23.18%
YoY %	24.85%	-42.06%	-18.86%	15.76%	-19.61%	23.21%	-	-
Horiz. %	67.30%	53.90%	93.04%	114.66%	99.05%	123.21%	100.00%	-
DY	1.02	2.21	3.70	4.58	2.02	3.61	2.33	-42.31%
YoY %	-53.85%	-40.27%	-19.21%	126.73%	-44.04%	54.94%	-	-
Horiz. %	43.78%	94.85%	158.80%	196.57%	86.70%	154.94%	100.00%	-
P/NAPS	1.37	1.30	0.95	1.01	1.41	1.59	1.60	-9.82%
YoY %	5.38%	36.84%	-5.94%	-28.37%	-11.32%	-0.62%	-	-
Horiz. %	85.62%	81.25%	59.37%	63.12%	88.12%	99.38%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	17/08/09	17/06/09	24/02/09	27/11/08	08/08/08	26/05/08	-
Price	2.81	2.42	2.24	1.77	1.95	2.78	3.12	-
P/RPS	4.24	3.63	2.10	1.65	1.81	2.53	2.94	27.61%
YoY %	16.80%	72.86%	27.27%	-8.84%	-28.46%	-13.95%	-	-
Horiz. %	144.22%	123.47%	71.43%	56.12%	61.56%	86.05%	100.00%	-
P/EPS	17.35	20.17	15.03	8.95	8.38	8.59	12.28	25.88%
YoY %	-13.98%	34.20%	67.93%	6.80%	-2.44%	-30.05%	-	-
Horiz. %	141.29%	164.25%	122.39%	72.88%	68.24%	69.95%	100.00%	-
EY	5.77	4.96	6.65	11.18	11.94	11.64	8.14	-20.48%
YoY %	16.33%	-25.41%	-40.52%	-6.37%	2.58%	43.00%	-	-
Horiz. %	70.88%	60.93%	81.70%	137.35%	146.68%	143.00%	100.00%	-
DY	0.93	2.15	2.79	4.71	2.56	3.60	2.00	-39.95%
YoY %	-56.74%	-22.94%	-40.76%	83.98%	-28.89%	80.00%	-	-
Horiz. %	46.50%	107.50%	139.50%	235.50%	128.00%	180.00%	100.00%	-
P/NAPS	1.52	1.34	1.26	0.98	1.11	1.60	1.87	-12.89%
YoY %	13.43%	6.35%	28.57%	-11.71%	-30.63%	-14.44%	-	-
Horiz. %	81.28%	71.66%	67.38%	52.41%	59.36%	85.56%	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