[ABFMY1] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.65%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,466 10,908 1,644 27,061 27,806 15,615 7,521 88.40%
PBT 18,643 10,363 1,371 26,044 27,032 15,102 7,267 87.29%
Tax 0 0 0 0 0 0 0 -
NP 18,643 10,363 1,371 26,044 27,032 15,102 7,267 87.29%
-
NP to SH 18,643 10,363 1,371 26,044 27,032 15,102 7,267 87.29%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 823 545 273 1,017 774 513 254 118.80%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 20,147 10,738 10,546 20,674 18,551 18,575 8,903 72.27%
Div Payout % 108.07% 103.63% 769.23% 79.38% 68.63% 123.00% 122.52% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 537,262 536,943 527,307 536,989 481,853 482,491 481,258 7.60%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 95.77% 95.00% 83.39% 96.24% 97.22% 96.71% 96.62% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.62 2.03 0.31 5.04 5.77 3.24 1.56 75.18%
EPS 3.47 1.93 0.26 4.85 5.61 3.13 1.51 74.05%
DPS 3.75 2.00 2.00 3.85 3.85 3.85 1.85 60.09%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 548,888
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.36 0.76 0.11 1.89 1.94 1.09 0.53 87.32%
EPS 1.30 0.72 0.10 1.82 1.89 1.06 0.51 86.49%
DPS 1.41 0.75 0.74 1.45 1.30 1.30 0.62 72.84%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.068 1.069 1.066 1.062 1.062 1.08 1.05 -
P/RPS 29.48 52.62 341.92 21.07 18.40 33.37 67.19 -42.23%
P/EPS 30.78 55.39 410.00 21.90 18.93 34.50 69.54 -41.89%
EY 3.25 1.81 0.24 4.57 5.28 2.90 1.44 71.97%
DY 3.51 1.87 1.88 3.63 3.63 3.56 1.76 58.37%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 31/05/11 28/02/11 30/11/10 27/08/10 27/05/10 -
Price 1.072 1.065 1.069 1.069 1.062 1.064 1.077 -
P/RPS 29.59 52.42 342.88 21.21 18.40 32.88 68.92 -43.05%
P/EPS 30.89 55.18 411.15 22.04 18.93 33.99 71.32 -42.72%
EY 3.24 1.81 0.24 4.54 5.28 2.94 1.40 74.87%
DY 3.50 1.88 1.87 3.60 3.63 3.62 1.72 60.51%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment