[ABMB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	1,772,407	1,075,443	725,366	336,739	1,348,964	1,007,550	678,918	89.70%
YoY %	64.81%	48.26%	115.41%	-75.04%	33.89%	48.41%	-	-
Horiz. %	261.06%	158.41%	106.84%	49.60%	198.69%	148.41%	100.00%	-
PBT	703,150	578,612	410,357	173,319	749,351	541,605	360,119	56.28%
YoY %	21.52%	41.00%	136.76%	-76.87%	38.36%	50.40%	-	-
Horiz. %	195.25%	160.67%	113.95%	48.13%	208.08%	150.40%	100.00%	-
Tax	-172,370	-141,101	-99,219	-42,509	-185,803	-136,070	-91,093	53.04%
YoY %	-22.16%	-42.21%	-133.41%	77.12%	-36.55%	-49.37%	-	-
Horiz. %	189.22%	154.90%	108.92%	46.67%	203.97%	149.37%	100.00%	-
NP	530,780	437,511	311,138	130,810	563,548	405,535	269,026	57.37%
YoY %	21.32%	40.62%	137.85%	-76.79%	38.96%	50.74%	-	-
Horiz. %	197.30%	162.63%	115.65%	48.62%	209.48%	150.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530,780	437,511	311,138	130,810	563,548	405,535	269,026	57.37%
YoY %	21.32%	40.62%	137.85%	-76.79%	38.96%	50.74%	-	-
Horiz. %	197.30%	162.63%	115.65%	48.62%	209.48%	150.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	24.39%	24.18%	24.53%	24.80%	25.12%	25.30%	-
YoY %	0.49%	0.87%	-1.43%	-1.09%	-1.27%	-0.71%	-	-
Horiz. %	96.88%	96.40%	95.57%	96.96%	98.02%	99.29%	100.00%	-
Total Cost	1,241,627	637,932	414,228	205,929	785,416	602,015	409,892	109.49%
YoY %	94.63%	54.01%	101.15%	-73.78%	30.46%	46.87%	-	-
Horiz. %	302.92%	155.63%	101.06%	50.24%	191.62%	146.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,423,166	4,253,579	4,280,044	4,076,404	4,087,067	3,943,593	4,074,388	5.63%
YoY %	3.99%	-0.62%	5.00%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.56%	104.40%	105.05%	100.05%	100.31%	96.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	234,885	136,722	136,597	-	448,209	288,185	114,449	61.56%
YoY %	71.80%	0.09%	0.00%	-	55.53%	151.80%	-	-
Horiz. %	205.23%	119.46%	119.35%	-	391.62%	251.80%	100.00%	-
Div Payout %	44.25%	31.25%	43.90%	-	79.53%	71.06%	42.54%	-
YoY %	41.60%	-28.82%	0.00%	-	11.92%	67.04%	-	-
Horiz. %	104.02%	73.46%	103.20%	-	186.95%	167.04%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	4,423,166	4,253,579	4,280,044	4,076,404	4,087,067	3,943,593	4,074,388	5.63%
YoY %	3.99%	-0.62%	5.00%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.56%	104.40%	105.05%	100.05%	100.31%	96.79%	100.00%	-
NOSH	1,525,229	1,519,135	1,517,746	1,548,106	1,548,106	1,548,106	1,548,106	-0.98%
YoY %	0.40%	0.09%	-1.96%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.52%	98.13%	98.04%	100.00%	100.00%	100.00%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	29.95%	40.68%	42.89%	38.85%	41.78%	40.25%	39.63%	-
YoY %	-26.38%	-5.15%	10.40%	-7.01%	3.80%	1.56%	-	-
Horiz. %	75.57%	102.65%	108.23%	98.03%	105.43%	101.56%	100.00%	-
ROE	12.00%	10.29%	7.27%	3.21%	13.79%	10.28%	6.60%	-
YoY %	16.62%	41.54%	126.48%	-76.72%	34.14%	55.76%	-	-
Horiz. %	181.82%	155.91%	110.15%	48.64%	208.94%	155.76%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	116.21	70.79	47.79	22.14	88.79	66.43	44.49	89.77%
YoY %	64.16%	48.13%	115.85%	-75.06%	33.66%	49.31%	-	-
Horiz. %	261.20%	159.11%	107.42%	49.76%	199.57%	149.31%	100.00%	-
EPS	34.80	28.80	20.50	8.60	37.20	26.70	17.70	57.00%
YoY %	20.83%	40.49%	138.37%	-76.88%	39.33%	50.85%	-	-
Horiz. %	196.61%	162.71%	115.82%	48.59%	210.17%	150.85%	100.00%	-
DPS	15.40	9.00	9.00	0.00	29.50	19.00	7.50	61.62%
YoY %	71.11%	0.00%	0.00%	0.00%	55.26%	153.33%	-	-
Horiz. %	205.33%	120.00%	120.00%	0.00%	393.33%	253.33%	100.00%	-
NAPS	2.90	2.80	2.82	2.68	2.69	2.60	2.67	5.66%
YoY %	3.57%	-0.71%	5.22%	-0.37%	3.46%	-2.62%	-	-
Horiz. %	108.61%	104.87%	105.62%	100.37%	100.75%	97.38%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	114.49	69.47	46.86	21.75	87.14	65.08	43.85	89.72%
YoY %	64.80%	48.25%	115.45%	-75.04%	33.90%	48.42%	-	-
Horiz. %	261.09%	158.43%	106.86%	49.60%	198.72%	148.42%	100.00%	-
EPS	34.29	28.26	20.10	8.45	36.40	26.20	17.38	57.37%
YoY %	21.34%	40.60%	137.87%	-76.79%	38.93%	50.75%	-	-
Horiz. %	197.30%	162.60%	115.65%	48.62%	209.44%	150.75%	100.00%	-
DPS	15.17	8.83	8.82	0.00	28.95	18.62	7.39	61.59%
YoY %	71.80%	0.11%	0.00%	0.00%	55.48%	151.96%	-	-
Horiz. %	205.28%	119.49%	119.35%	0.00%	391.75%	251.96%	100.00%	-
NAPS	2.8571	2.7476	2.7647	2.6332	2.64	2.5474	2.6319	5.63%
YoY %	3.99%	-0.62%	4.99%	-0.26%	3.64%	-3.21%	-	-
Horiz. %	108.56%	104.40%	105.05%	100.05%	100.31%	96.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	4.79	4.70	4.99	4.72	4.41	4.76	5.01	-
P/RPS	4.12	6.64	10.44	21.32	4.97	7.17	11.26	-48.87%
YoY %	-37.95%	-36.40%	-51.03%	328.97%	-30.68%	-36.32%	-	-
Horiz. %	36.59%	58.97%	92.72%	189.34%	44.14%	63.68%	100.00%	-
P/EPS	13.76	16.32	24.34	54.88	11.89	17.80	28.42	-38.36%
YoY %	-15.69%	-32.95%	-55.65%	361.56%	-33.20%	-37.37%	-	-
Horiz. %	48.42%	57.42%	85.64%	193.10%	41.84%	62.63%	100.00%	-
EY	7.27	6.13	4.11	1.82	8.41	5.62	3.52	62.25%
YoY %	18.60%	49.15%	125.82%	-78.36%	49.64%	59.66%	-	-
Horiz. %	206.53%	174.15%	116.76%	51.70%	238.92%	159.66%	100.00%	-
DY	3.22	1.91	1.80	0.00	6.69	3.99	1.50	66.48%
YoY %	68.59%	6.11%	0.00%	0.00%	67.67%	166.00%	-	-
Horiz. %	214.67%	127.33%	120.00%	0.00%	446.00%	266.00%	100.00%	-
P/NAPS	1.65	1.68	1.77	1.76	1.64	1.83	1.88	-8.33%
YoY %	-1.79%	-5.08%	0.57%	7.32%	-10.38%	-2.66%	-	-
Horiz. %	87.77%	89.36%	94.15%	93.62%	87.23%	97.34%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	27/05/15	16/02/15	26/11/14	11/08/14	22/05/14	13/02/14	29/11/13	-
Price	4.64	4.78	4.80	4.88	4.71	4.69	4.94	-
P/RPS	3.99	6.75	10.04	22.04	5.30	7.06	11.10	-49.47%
YoY %	-40.89%	-32.77%	-54.45%	315.85%	-24.93%	-36.40%	-	-
Horiz. %	35.95%	60.81%	90.45%	198.56%	47.75%	63.60%	100.00%	-
P/EPS	13.33	16.60	23.41	56.74	12.70	17.54	28.02	-39.08%
YoY %	-19.70%	-29.09%	-58.74%	346.77%	-27.59%	-37.40%	-	-
Horiz. %	47.57%	59.24%	83.55%	202.50%	45.32%	62.60%	100.00%	-
EY	7.50	6.03	4.27	1.76	7.87	5.70	3.57	64.10%
YoY %	24.38%	41.22%	142.61%	-77.64%	38.07%	59.66%	-	-
Horiz. %	210.08%	168.91%	119.61%	49.30%	220.45%	159.66%	100.00%	-
DY	3.32	1.88	1.88	0.00	6.26	4.05	1.52	68.42%
YoY %	76.60%	0.00%	0.00%	0.00%	54.57%	166.45%	-	-
Horiz. %	218.42%	123.68%	123.68%	0.00%	411.84%	266.45%	100.00%	-
P/NAPS	1.60	1.71	1.70	1.82	1.75	1.80	1.85	-9.23%
YoY %	-6.43%	0.59%	-6.59%	4.00%	-2.78%	-2.70%	-	-
Horiz. %	86.49%	92.43%	91.89%	98.38%	94.59%	97.30%	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