[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 92.36%
YoY- 71.42%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 307,065 1,128,716 858,181 573,203 276,223 1,064,519 786,961 -46.69%
PBT 174,066 553,113 438,751 287,915 150,277 408,938 301,536 -30.74%
Tax -44,091 -143,962 -114,506 -74,983 -39,756 -107,438 -77,285 -31.28%
NP 129,975 409,151 324,245 212,932 110,521 301,500 224,251 -30.55%
-
NP to SH 129,766 409,202 324,268 213,009 110,736 301,424 224,171 -30.61%
-
Tax Rate 25.33% 26.03% 26.10% 26.04% 26.46% 26.27% 25.63% -
Total Cost 177,090 719,565 533,936 360,271 165,702 763,019 562,710 -53.83%
-
Net Worth 3,459,933 3,325,724 3,288,567 3,202,797 3,137,520 2,907,134 2,932,647 11.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 85,355 107,281 107,069 50,570 50,754 97,924 98,266 -8.98%
Div Payout % 65.78% 26.22% 33.02% 23.74% 45.83% 32.49% 43.84% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,459,933 3,325,724 3,288,567 3,202,797 3,137,520 2,907,134 2,932,647 11.68%
NOSH 1,524,200 1,532,591 1,529,565 1,532,438 1,538,000 1,530,071 1,535,417 -0.48%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 42.33% 36.25% 37.78% 37.15% 40.01% 28.32% 28.50% -
ROE 3.75% 12.30% 9.86% 6.65% 3.53% 10.37% 7.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.15 73.65 56.11 37.40 17.96 69.57 51.25 -46.42%
EPS 8.50 26.70 21.20 13.90 7.20 19.70 14.60 -30.34%
DPS 5.60 7.00 7.00 3.30 3.30 6.40 6.40 -8.53%
NAPS 2.27 2.17 2.15 2.09 2.04 1.90 1.91 12.23%
Adjusted Per Share Value based on latest NOSH - 1,526,462
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.84 72.93 55.45 37.03 17.85 68.78 50.85 -46.69%
EPS 8.38 26.44 20.95 13.76 7.15 19.47 14.48 -30.62%
DPS 5.51 6.93 6.92 3.27 3.28 6.33 6.35 -9.04%
NAPS 2.2355 2.1487 2.1247 2.0693 2.0271 1.8783 1.8948 11.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.18 3.17 3.04 3.09 2.95 2.88 2.71 -
P/RPS 15.78 4.30 5.42 8.26 16.43 4.14 5.29 107.63%
P/EPS 37.35 11.87 14.34 22.23 40.97 14.62 18.56 59.59%
EY 2.68 8.42 6.97 4.50 2.44 6.84 5.39 -37.31%
DY 1.76 2.21 2.30 1.07 1.12 2.22 2.36 -17.80%
P/NAPS 1.40 1.46 1.41 1.48 1.45 1.52 1.42 -0.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 21/02/11 22/11/10 20/08/10 31/05/10 11/02/10 -
Price 3.42 3.05 3.10 3.17 3.05 2.78 2.55 -
P/RPS 16.98 4.14 5.53 8.47 16.98 4.00 4.98 127.04%
P/EPS 40.17 11.42 14.62 22.81 42.36 14.11 17.47 74.47%
EY 2.49 8.75 6.84 4.38 2.36 7.09 5.73 -42.71%
DY 1.64 2.30 2.26 1.04 1.08 2.30 2.51 -24.76%
P/NAPS 1.51 1.41 1.44 1.52 1.50 1.46 1.34 8.31%

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