[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	1,128,716	858,181	573,203	276,223	1,064,519	786,961	508,692	70.20%
YoY %	31.52%	49.72%	107.51%	-74.05%	35.27%	54.70%	-	-
Horiz. %	221.89%	168.70%	112.68%	54.30%	209.27%	154.70%	100.00%	-
PBT	553,113	438,751	287,915	150,277	408,938	301,536	170,523	119.27%
YoY %	26.07%	52.39%	91.59%	-63.25%	35.62%	76.83%	-	-
Horiz. %	324.36%	257.30%	168.84%	88.13%	239.81%	176.83%	100.00%	-
Tax	-143,962	-114,506	-74,983	-39,756	-107,438	-77,285	-46,263	113.29%
YoY %	-25.72%	-52.71%	-88.61%	63.00%	-39.02%	-67.06%	-	-
Horiz. %	311.18%	247.51%	162.08%	85.93%	232.23%	167.06%	100.00%	-
NP	409,151	324,245	212,932	110,521	301,500	224,251	124,260	121.48%
YoY %	26.19%	52.28%	92.66%	-63.34%	34.45%	80.47%	-	-
Horiz. %	329.27%	260.94%	171.36%	88.94%	242.64%	180.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,202	324,268	213,009	110,736	301,424	224,171	124,259	121.50%
YoY %	26.19%	52.23%	92.36%	-63.26%	34.46%	80.41%	-	-
Horiz. %	329.31%	260.96%	171.42%	89.12%	242.58%	180.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	26.10%	26.04%	26.46%	26.27%	25.63%	27.13%	-
YoY %	-0.27%	0.23%	-1.59%	0.72%	2.50%	-5.53%	-	-
Horiz. %	95.95%	96.20%	95.98%	97.53%	96.83%	94.47%	100.00%	-
Total Cost	719,565	533,936	360,271	165,702	763,019	562,710	384,432	51.93%
YoY %	34.77%	48.20%	117.42%	-78.28%	35.60%	46.37%	-	-
Horiz. %	187.18%	138.89%	93.72%	43.10%	198.48%	146.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,325,724	3,288,567	3,202,797	3,137,520	2,907,134	2,932,647	2,838,014	11.16%
YoY %	1.13%	2.68%	2.08%	7.92%	-0.87%	3.33%	-	-
Horiz. %	117.18%	115.88%	112.85%	110.55%	102.44%	103.33%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	107,281	107,069	50,570	50,754	97,924	98,266	19,942	207.33%
YoY %	0.20%	111.72%	-0.36%	-48.17%	-0.35%	392.76%	-	-
Horiz. %	537.97%	536.90%	253.59%	254.51%	491.04%	492.76%	100.00%	-
Div Payout %	26.22%	33.02%	23.74%	45.83%	32.49%	43.84%	16.05%	-
YoY %	-20.59%	39.09%	-48.20%	41.06%	-25.89%	173.15%	-	-
Horiz. %	163.36%	205.73%	147.91%	285.55%	202.43%	273.15%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	3,325,724	3,288,567	3,202,797	3,137,520	2,907,134	2,932,647	2,838,014	11.16%
YoY %	1.13%	2.68%	2.08%	7.92%	-0.87%	3.33%	-	-
Horiz. %	117.18%	115.88%	112.85%	110.55%	102.44%	103.33%	100.00%	-
NOSH	1,532,591	1,529,565	1,532,438	1,538,000	1,530,071	1,535,417	1,534,061	-0.06%
YoY %	0.20%	-0.19%	-0.36%	0.52%	-0.35%	0.09%	-	-
Horiz. %	99.90%	99.71%	99.89%	100.26%	99.74%	100.09%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	36.25%	37.78%	37.15%	40.01%	28.32%	28.50%	24.43%	-
YoY %	-4.05%	1.70%	-7.15%	41.28%	-0.63%	16.66%	-	-
Horiz. %	148.38%	154.65%	152.07%	163.77%	115.92%	116.66%	100.00%	-
ROE	12.30%	9.86%	6.65%	3.53%	10.37%	7.64%	4.38%	-
YoY %	24.75%	48.27%	88.39%	-65.96%	35.73%	74.43%	-	-
Horiz. %	280.82%	225.11%	151.83%	80.59%	236.76%	174.43%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	73.65	56.11	37.40	17.96	69.57	51.25	33.16	70.31%
YoY %	31.26%	50.03%	108.24%	-74.18%	35.75%	54.55%	-	-
Horiz. %	222.10%	169.21%	112.79%	54.16%	209.80%	154.55%	100.00%	-
EPS	26.70	21.20	13.90	7.20	19.70	14.60	8.10	121.64%
YoY %	25.94%	52.52%	93.06%	-63.45%	34.93%	80.25%	-	-
Horiz. %	329.63%	261.73%	171.60%	88.89%	243.21%	180.25%	100.00%	-
DPS	7.00	7.00	3.30	3.30	6.40	6.40	1.30	207.52%
YoY %	0.00%	112.12%	0.00%	-48.44%	0.00%	392.31%	-	-
Horiz. %	538.46%	538.46%	253.85%	253.85%	492.31%	492.31%	100.00%	-
NAPS	2.17	2.15	2.09	2.04	1.90	1.91	1.85	11.23%
YoY %	0.93%	2.87%	2.45%	7.37%	-0.52%	3.24%	-	-
Horiz. %	117.30%	116.22%	112.97%	110.27%	102.70%	103.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,538,000
RPS	72.93	55.45	37.03	17.85	68.78	50.85	32.87	70.19%
YoY %	31.52%	49.74%	107.45%	-74.05%	35.26%	54.70%	-	-
Horiz. %	221.87%	168.69%	112.66%	54.30%	209.25%	154.70%	100.00%	-
EPS	26.44	20.95	13.76	7.15	19.47	14.48	8.03	121.48%
YoY %	26.21%	52.25%	92.45%	-63.28%	34.46%	80.32%	-	-
Horiz. %	329.27%	260.90%	171.36%	89.04%	242.47%	180.32%	100.00%	-
DPS	6.93	6.92	3.27	3.28	6.33	6.35	1.29	207.04%
YoY %	0.14%	111.62%	-0.30%	-48.18%	-0.31%	392.25%	-	-
Horiz. %	537.21%	536.43%	253.49%	254.26%	490.70%	492.25%	100.00%	-
NAPS	2.1487	2.1247	2.0693	2.0271	1.8783	1.8948	1.8336	11.16%
YoY %	1.13%	2.68%	2.08%	7.92%	-0.87%	3.34%	-	-
Horiz. %	117.18%	115.88%	112.85%	110.55%	102.44%	103.34%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	3.17	3.04	3.09	2.95	2.88	2.71	2.54	-
P/RPS	4.30	5.42	8.26	16.43	4.14	5.29	7.66	-31.97%
YoY %	-20.66%	-34.38%	-49.73%	296.86%	-21.74%	-30.94%	-	-
Horiz. %	56.14%	70.76%	107.83%	214.49%	54.05%	69.06%	100.00%	-
P/EPS	11.87	14.34	22.23	40.97	14.62	18.56	31.36	-47.70%
YoY %	-17.22%	-35.49%	-45.74%	180.23%	-21.23%	-40.82%	-	-
Horiz. %	37.85%	45.73%	70.89%	130.64%	46.62%	59.18%	100.00%	-
EY	8.42	6.97	4.50	2.44	6.84	5.39	3.19	91.10%
YoY %	20.80%	54.89%	84.43%	-64.33%	26.90%	68.97%	-	-
Horiz. %	263.95%	218.50%	141.07%	76.49%	214.42%	168.97%	100.00%	-
DY	2.21	2.30	1.07	1.12	2.22	2.36	0.51	166.03%
YoY %	-3.91%	114.95%	-4.46%	-49.55%	-5.93%	362.75%	-	-
Horiz. %	433.33%	450.98%	209.80%	219.61%	435.29%	462.75%	100.00%	-
P/NAPS	1.46	1.41	1.48	1.45	1.52	1.42	1.37	4.33%
YoY %	3.55%	-4.73%	2.07%	-4.61%	7.04%	3.65%	-	-
Horiz. %	106.57%	102.92%	108.03%	105.84%	110.95%	103.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	21/02/11	22/11/10	20/08/10	31/05/10	11/02/10	25/11/09	-
Price	3.05	3.10	3.17	3.05	2.78	2.55	2.81	-
P/RPS	4.14	5.53	8.47	16.98	4.00	4.98	8.47	-37.97%
YoY %	-25.14%	-34.71%	-50.12%	324.50%	-19.68%	-41.20%	-	-
Horiz. %	48.88%	65.29%	100.00%	200.47%	47.23%	58.80%	100.00%	-
P/EPS	11.42	14.62	22.81	42.36	14.11	17.47	34.69	-52.35%
YoY %	-21.89%	-35.91%	-46.15%	200.21%	-19.23%	-49.64%	-	-
Horiz. %	32.92%	42.14%	65.75%	122.11%	40.67%	50.36%	100.00%	-
EY	8.75	6.84	4.38	2.36	7.09	5.73	2.88	109.91%
YoY %	27.92%	56.16%	85.59%	-66.71%	23.73%	98.96%	-	-
Horiz. %	303.82%	237.50%	152.08%	81.94%	246.18%	198.96%	100.00%	-
DY	2.30	2.26	1.04	1.08	2.30	2.51	0.46	192.68%
YoY %	1.77%	117.31%	-3.70%	-53.04%	-8.37%	445.65%	-	-
Horiz. %	500.00%	491.30%	226.09%	234.78%	500.00%	545.65%	100.00%	-
P/NAPS	1.41	1.44	1.52	1.50	1.46	1.34	1.52	-4.88%
YoY %	-2.08%	-5.26%	1.33%	2.74%	8.96%	-11.84%	-	-
Horiz. %	92.76%	94.74%	100.00%	98.68%	96.05%	88.16%	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