[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 95.72%
YoY- 19.23%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 319,338 1,244,318 930,419 620,236 307,065 1,128,716 858,181 -48.29%
PBT 166,368 674,643 510,550 340,971 174,066 553,113 438,751 -47.64%
Tax -41,791 -171,524 -129,971 -86,669 -44,091 -143,962 -114,506 -48.96%
NP 124,577 503,119 380,579 254,302 129,975 409,151 324,245 -47.18%
-
NP to SH 124,532 502,635 380,125 253,979 129,766 409,202 324,268 -47.19%
-
Tax Rate 25.12% 25.42% 25.46% 25.42% 25.33% 26.03% 26.10% -
Total Cost 194,761 741,199 549,840 365,934 177,090 719,565 533,936 -48.97%
-
Net Worth 3,811,894 3,697,881 3,047,565 3,543,814 3,459,933 3,325,724 3,288,567 10.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 100,233 202,394 202,663 85,540 85,355 107,281 107,069 -4.30%
Div Payout % 80.49% 40.27% 53.31% 33.68% 65.78% 26.22% 33.02% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,811,894 3,697,881 3,047,565 3,543,814 3,459,933 3,325,724 3,288,567 10.35%
NOSH 1,518,682 1,521,761 1,523,782 1,527,506 1,524,200 1,532,591 1,529,565 -0.47%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 39.01% 40.43% 40.90% 41.00% 42.33% 36.25% 37.78% -
ROE 3.27% 13.59% 12.47% 7.17% 3.75% 12.30% 9.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.03 81.77 61.06 40.60 20.15 73.65 56.11 -48.04%
EPS 8.20 33.00 24.90 16.60 8.50 26.70 21.20 -46.94%
DPS 6.60 13.30 13.30 5.60 5.60 7.00 7.00 -3.85%
NAPS 2.51 2.43 2.00 2.32 2.27 2.17 2.15 10.88%
Adjusted Per Share Value based on latest NOSH - 1,531,063
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.63 80.40 60.11 40.07 19.84 72.93 55.45 -48.30%
EPS 8.05 32.48 24.56 16.41 8.38 26.44 20.95 -47.17%
DPS 6.48 13.08 13.09 5.53 5.51 6.93 6.92 -4.28%
NAPS 2.4629 2.3892 1.969 2.2897 2.2355 2.1487 2.1247 10.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.16 3.89 3.95 3.30 3.18 3.17 3.04 -
P/RPS 19.78 4.76 6.47 8.13 15.78 4.30 5.42 137.22%
P/EPS 50.73 11.78 15.83 19.85 37.35 11.87 14.34 132.35%
EY 1.97 8.49 6.32 5.04 2.68 8.42 6.97 -56.96%
DY 1.59 3.42 3.37 1.70 1.76 2.21 2.30 -21.83%
P/NAPS 1.66 1.60 1.98 1.42 1.40 1.46 1.41 11.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 21/02/12 16/11/11 16/08/11 25/05/11 21/02/11 -
Price 4.32 3.82 3.75 3.50 3.42 3.05 3.10 -
P/RPS 20.54 4.67 6.14 8.62 16.98 4.14 5.53 140.02%
P/EPS 52.68 11.57 15.03 21.05 40.17 11.42 14.62 135.21%
EY 1.90 8.65 6.65 4.75 2.49 8.75 6.84 -57.46%
DY 1.53 3.48 3.55 1.60 1.64 2.30 2.26 -22.91%
P/NAPS 1.72 1.57 1.88 1.51 1.51 1.41 1.44 12.58%

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