[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	257,023	1,640,386	1,236,011	826,414	421,472	1,586,010	1,170,583	-63.63%
YoY %	-84.33%	32.72%	49.56%	96.08%	-73.43%	35.49%	-	-
Horiz. %	21.96%	140.13%	105.59%	70.60%	36.01%	135.49%	100.00%	-
PBT	62,443	303,312	297,639	230,026	166,964	502,050	393,710	-70.73%
YoY %	-79.41%	1.91%	29.39%	37.77%	-66.74%	27.52%	-	-
Horiz. %	15.86%	77.04%	75.60%	58.43%	42.41%	127.52%	100.00%	-
Tax	-16,248	-74,424	-69,594	-51,182	-42,690	-121,955	-94,119	-69.02%
YoY %	78.17%	-6.94%	-35.97%	-19.89%	65.00%	-29.58%	-	-
Horiz. %	17.26%	79.07%	73.94%	54.38%	45.36%	129.58%	100.00%	-
NP	46,195	228,888	228,045	178,844	124,274	380,095	299,591	-71.27%
YoY %	-79.82%	0.37%	27.51%	43.91%	-67.30%	26.87%	-	-
Horiz. %	15.42%	76.40%	76.12%	59.70%	41.48%	126.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,221	229,121	228,224	178,993	124,349	379,956	299,450	-71.25%
YoY %	-79.83%	0.39%	27.50%	43.94%	-67.27%	26.88%	-	-
Horiz. %	15.44%	76.51%	76.21%	59.77%	41.53%	126.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.02%	24.54%	23.38%	22.25%	25.57%	24.29%	23.91%	-
YoY %	6.03%	4.96%	5.08%	-12.98%	5.27%	1.59%	-	-
Horiz. %	108.82%	102.63%	97.78%	93.06%	106.94%	101.59%	100.00%	-
Total Cost	210,828	1,411,498	1,007,966	647,570	297,198	1,205,915	870,992	-61.19%
YoY %	-85.06%	40.03%	55.65%	117.89%	-75.35%	38.45%	-	-
Horiz. %	24.21%	162.06%	115.73%	74.35%	34.12%	138.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,788,666	2,737,150	2,783,594	2,706,423	2,674,502	2,497,152	2,488,011	7.90%
YoY %	1.88%	-1.67%	2.85%	1.19%	7.10%	0.37%	-	-
Horiz. %	112.08%	110.01%	111.88%	108.78%	107.50%	100.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	20,029	96,107	96,118	38,443	38,426	93,456	92,559	-63.99%
YoY %	-79.16%	-0.01%	150.03%	0.04%	-58.88%	0.97%	-	-
Horiz. %	21.64%	103.83%	103.85%	41.53%	41.52%	100.97%	100.00%	-
Div Payout %	43.33%	41.95%	42.12%	21.48%	30.90%	24.60%	30.91%	-
YoY %	3.29%	-0.40%	96.09%	-30.49%	25.61%	-20.41%	-	-
Horiz. %	140.18%	135.72%	136.27%	69.49%	99.97%	79.59%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	2,788,666	2,737,150	2,783,594	2,706,423	2,674,502	2,497,152	2,488,011	7.90%
YoY %	1.88%	-1.67%	2.85%	1.19%	7.10%	0.37%	-	-
Horiz. %	112.08%	110.01%	111.88%	108.78%	107.50%	100.37%	100.00%	-
NOSH	1,540,700	1,537,724	1,537,897	1,537,740	1,537,070	1,495,301	1,480,959	2.67%
YoY %	0.19%	-0.01%	0.01%	0.04%	2.79%	0.97%	-	-
Horiz. %	104.03%	103.83%	103.84%	103.83%	103.79%	100.97%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	17.97%	13.95%	18.45%	21.64%	29.49%	23.97%	25.59%	-
YoY %	28.82%	-24.39%	-14.74%	-26.62%	23.03%	-6.33%	-	-
Horiz. %	70.22%	54.51%	72.10%	84.56%	115.24%	93.67%	100.00%	-
ROE	1.66%	8.37%	8.20%	6.61%	4.65%	15.22%	12.04%	-
YoY %	-80.17%	2.07%	24.05%	42.15%	-69.45%	26.41%	-	-
Horiz. %	13.79%	69.52%	68.11%	54.90%	38.62%	126.41%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	16.68	106.68	80.37	53.74	27.42	106.07	79.04	-64.58%
YoY %	-84.36%	32.74%	49.55%	95.99%	-74.15%	34.20%	-	-
Horiz. %	21.10%	134.97%	101.68%	67.99%	34.69%	134.20%	100.00%	-
EPS	3.00	14.90	14.80	11.60	8.09	25.41	20.22	-72.00%
YoY %	-79.87%	0.68%	27.59%	43.39%	-68.16%	25.67%	-	-
Horiz. %	14.84%	73.69%	73.19%	57.37%	40.01%	125.67%	100.00%	-
DPS	1.30	6.25	6.25	2.50	2.50	6.25	6.25	-64.92%
YoY %	-79.20%	0.00%	150.00%	0.00%	-60.00%	0.00%	-	-
Horiz. %	20.80%	100.00%	100.00%	40.00%	40.00%	100.00%	100.00%	-
NAPS	1.81	1.78	1.81	1.76	1.74	1.67	1.68	5.09%
YoY %	1.69%	-1.66%	2.84%	1.15%	4.19%	-0.60%	-	-
Horiz. %	107.74%	105.95%	107.74%	104.76%	103.57%	99.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,539,267
RPS	16.61	105.99	79.86	53.39	27.23	102.47	75.63	-63.63%
YoY %	-84.33%	32.72%	49.58%	96.07%	-73.43%	35.49%	-	-
Horiz. %	21.96%	140.14%	105.59%	70.59%	36.00%	135.49%	100.00%	-
EPS	2.99	14.80	14.75	11.56	8.03	24.55	19.35	-71.23%
YoY %	-79.80%	0.34%	27.60%	43.96%	-67.29%	26.87%	-	-
Horiz. %	15.45%	76.49%	76.23%	59.74%	41.50%	126.87%	100.00%	-
DPS	1.29	6.21	6.21	2.48	2.48	6.04	5.98	-64.06%
YoY %	-79.23%	0.00%	150.40%	0.00%	-58.94%	1.00%	-	-
Horiz. %	21.57%	103.85%	103.85%	41.47%	41.47%	101.00%	100.00%	-
NAPS	1.8018	1.7685	1.7985	1.7486	1.728	1.6134	1.6075	7.91%
YoY %	1.88%	-1.67%	2.85%	1.19%	7.10%	0.37%	-	-
Horiz. %	112.09%	110.02%	111.88%	108.78%	107.50%	100.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.35	1.69	1.82	2.48	2.77	2.68	3.08	-
P/RPS	14.09	1.58	2.26	4.61	10.10	2.53	3.90	135.63%
YoY %	791.77%	-30.09%	-50.98%	-54.36%	299.21%	-35.13%	-	-
Horiz. %	361.28%	40.51%	57.95%	118.21%	258.97%	64.87%	100.00%	-
P/EPS	78.33	11.34	12.26	21.31	34.24	10.55	15.23	198.25%
YoY %	590.74%	-7.50%	-42.47%	-37.76%	224.55%	-30.73%	-	-
Horiz. %	514.31%	74.46%	80.50%	139.92%	224.82%	69.27%	100.00%	-
EY	1.28	8.82	8.15	4.69	2.92	9.48	6.56	-66.39%
YoY %	-85.49%	8.22%	73.77%	60.62%	-69.20%	44.51%	-	-
Horiz. %	19.51%	134.45%	124.24%	71.49%	44.51%	144.51%	100.00%	-
DY	0.55	3.70	3.43	1.01	0.90	2.33	2.03	-58.16%
YoY %	-85.14%	7.87%	239.60%	12.22%	-61.37%	14.78%	-	-
Horiz. %	27.09%	182.27%	168.97%	49.75%	44.33%	114.78%	100.00%	-
P/NAPS	1.30	0.95	1.01	1.41	1.59	1.60	1.83	-20.40%
YoY %	36.84%	-5.94%	-28.37%	-11.32%	-0.62%	-12.57%	-	-
Horiz. %	71.04%	51.91%	55.19%	77.05%	86.89%	87.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	17/06/09	24/02/09	27/11/08	08/08/08	26/05/08	18/02/08	-
Price	2.42	2.24	1.77	1.95	2.78	3.12	2.93	-
P/RPS	14.51	2.10	2.20	3.63	10.14	2.94	3.71	148.44%
YoY %	590.95%	-4.55%	-39.39%	-64.20%	244.90%	-20.75%	-	-
Horiz. %	391.11%	56.60%	59.30%	97.84%	273.32%	79.25%	100.00%	-
P/EPS	80.67	15.03	11.93	16.75	34.36	12.28	14.49	214.44%
YoY %	436.73%	25.98%	-28.78%	-51.25%	179.80%	-15.25%	-	-
Horiz. %	556.73%	103.73%	82.33%	115.60%	237.13%	84.75%	100.00%	-
EY	1.24	6.65	8.38	5.97	2.91	8.14	6.90	-68.18%
YoY %	-81.35%	-20.64%	40.37%	105.15%	-64.25%	17.97%	-	-
Horiz. %	17.97%	96.38%	121.45%	86.52%	42.17%	117.97%	100.00%	-
DY	0.54	2.79	3.53	1.28	0.90	2.00	2.13	-59.97%
YoY %	-80.65%	-20.96%	175.78%	42.22%	-55.00%	-6.10%	-	-
Horiz. %	25.35%	130.99%	165.73%	60.09%	42.25%	93.90%	100.00%	-
P/NAPS	1.34	1.26	0.98	1.11	1.60	1.87	1.74	-15.99%
YoY %	6.35%	28.57%	-11.71%	-30.63%	-14.44%	7.47%	-	-
Horiz. %	77.01%	72.41%	56.32%	63.79%	91.95%	107.47%	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