[ABMB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	363,814	1,424,138	1,071,431	710,254	463,765	1,772,407	1,075,443	-51.48%
YoY %	-74.45%	32.92%	50.85%	53.15%	-73.83%	64.81%	-	-
Horiz. %	33.83%	132.42%	99.63%	66.04%	43.12%	164.81%	100.00%	-
PBT	175,412	694,781	522,865	341,295	160,662	703,150	578,612	-54.90%
YoY %	-74.75%	32.88%	53.20%	112.43%	-77.15%	21.52%	-	-
Horiz. %	30.32%	120.08%	90.37%	58.99%	27.77%	121.52%	100.00%	-
Tax	-42,938	-172,743	-130,675	-84,703	-38,732	-172,370	-141,101	-54.79%
YoY %	75.14%	-32.19%	-54.27%	-118.69%	77.53%	-22.16%	-	-
Horiz. %	30.43%	122.43%	92.61%	60.03%	27.45%	122.16%	100.00%	-
NP	132,474	522,038	392,190	256,592	121,930	530,780	437,511	-54.94%
YoY %	-74.62%	33.11%	52.85%	110.44%	-77.03%	21.32%	-	-
Horiz. %	30.28%	119.32%	89.64%	58.65%	27.87%	121.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,474	522,038	392,190	256,592	121,930	530,780	437,511	-54.94%
YoY %	-74.62%	33.11%	52.85%	110.44%	-77.03%	21.32%	-	-
Horiz. %	30.28%	119.32%	89.64%	58.65%	27.87%	121.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.48%	24.86%	24.99%	24.82%	24.11%	24.51%	24.39%	-
YoY %	-1.53%	-0.52%	0.68%	2.94%	-1.63%	0.49%	-	-
Horiz. %	100.37%	101.93%	102.46%	101.76%	98.85%	100.49%	100.00%	-
Total Cost	231,340	902,100	679,241	453,662	341,835	1,241,627	637,932	-49.17%
YoY %	-74.36%	32.81%	49.72%	32.71%	-72.47%	94.63%	-	-
Horiz. %	36.26%	141.41%	106.48%	71.11%	53.58%	194.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,811,699	4,777,716	4,601,190	4,560,144	4,450,445	4,423,166	4,253,579	8.57%
YoY %	0.71%	3.84%	0.90%	2.46%	0.62%	3.99%	-	-
Horiz. %	113.12%	112.32%	108.17%	107.21%	104.63%	103.99%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	-	221,331	121,885	122,419	-	234,885	136,722	-
YoY %	-	81.59%	-0.44%	0.00%	-	71.80%	-	-
Horiz. %	-	161.88%	89.15%	89.54%	-	171.80%	100.00%	-
Div Payout %	-	42.40%	31.08%	47.71%	-	44.25%	31.25%	-
YoY %	-	36.42%	-34.86%	0.00%	-	41.60%	-	-
Horiz. %	-	135.68%	99.46%	152.67%	-	141.60%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	4,811,699	4,777,716	4,601,190	4,560,144	4,450,445	4,423,166	4,253,579	8.57%
YoY %	0.71%	3.84%	0.90%	2.46%	0.62%	3.99%	-	-
Horiz. %	113.12%	112.32%	108.17%	107.21%	104.63%	103.99%	100.00%	-
NOSH	1,522,689	1,526,426	1,548,106	1,548,106	1,524,125	1,525,229	1,519,135	0.15%
YoY %	-0.24%	-1.40%	0.00%	1.57%	-0.07%	0.40%	-	-
Horiz. %	100.23%	100.48%	101.91%	101.91%	100.33%	100.40%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	36.41%	36.66%	36.60%	36.13%	26.29%	29.95%	40.68%	-
YoY %	-0.68%	0.16%	1.30%	37.43%	-12.22%	-26.38%	-	-
Horiz. %	89.50%	90.12%	89.97%	88.82%	64.63%	73.62%	100.00%	-
ROE	2.75%	10.93%	8.52%	5.63%	2.74%	12.00%	10.29%	-
YoY %	-74.84%	28.29%	51.33%	105.47%	-77.17%	16.62%	-	-
Horiz. %	26.72%	106.22%	82.80%	54.71%	26.63%	116.62%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	23.89	93.30	70.32	46.41	30.43	116.21	70.79	-51.55%
YoY %	-74.39%	32.68%	51.52%	52.51%	-73.81%	64.16%	-	-
Horiz. %	33.75%	131.80%	99.34%	65.56%	42.99%	164.16%	100.00%	-
EPS	8.70	34.20	25.70	16.80	8.00	34.80	28.80	-55.01%
YoY %	-74.56%	33.07%	52.98%	110.00%	-77.01%	20.83%	-	-
Horiz. %	30.21%	118.75%	89.24%	58.33%	27.78%	120.83%	100.00%	-
DPS	0.00	14.50	8.00	8.00	0.00	15.40	9.00	-
YoY %	0.00%	81.25%	0.00%	0.00%	0.00%	71.11%	-	-
Horiz. %	0.00%	161.11%	88.89%	88.89%	0.00%	171.11%	100.00%	-
NAPS	3.16	3.13	3.02	2.98	2.92	2.90	2.80	8.40%
YoY %	0.96%	3.64%	1.34%	2.05%	0.69%	3.57%	-	-
Horiz. %	112.86%	111.79%	107.86%	106.43%	104.29%	103.57%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	23.50	91.99	69.21	45.88	29.96	114.49	69.47	-51.48%
YoY %	-74.45%	32.91%	50.85%	53.14%	-73.83%	64.80%	-	-
Horiz. %	33.83%	132.42%	99.63%	66.04%	43.13%	164.80%	100.00%	-
EPS	8.56	33.72	25.33	16.57	7.88	34.29	28.26	-54.93%
YoY %	-74.61%	33.12%	52.87%	110.28%	-77.02%	21.34%	-	-
Horiz. %	30.29%	119.32%	89.63%	58.63%	27.88%	121.34%	100.00%	-
DPS	0.00	14.30	7.87	7.91	0.00	15.17	8.83	-
YoY %	0.00%	81.70%	-0.51%	0.00%	0.00%	71.80%	-	-
Horiz. %	0.00%	161.95%	89.13%	89.58%	0.00%	171.80%	100.00%	-
NAPS	3.1081	3.0862	2.9721	2.9456	2.8748	2.8571	2.7476	8.57%
YoY %	0.71%	3.84%	0.90%	2.46%	0.62%	3.99%	-	-
Horiz. %	113.12%	112.32%	108.17%	107.21%	104.63%	103.99%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	4.03	4.15	3.56	3.35	4.39	4.79	4.70	-
P/RPS	16.87	4.45	5.06	7.22	14.43	4.12	6.64	86.29%
YoY %	279.10%	-12.06%	-29.92%	-49.97%	250.24%	-37.95%	-	-
Horiz. %	254.07%	67.02%	76.20%	108.73%	217.32%	62.05%	100.00%	-
P/EPS	46.32	12.13	13.83	19.98	54.88	13.76	16.32	100.58%
YoY %	281.86%	-12.29%	-30.78%	-63.59%	298.84%	-15.69%	-	-
Horiz. %	283.82%	74.33%	84.74%	122.43%	336.27%	84.31%	100.00%	-
EY	2.16	8.24	7.23	5.01	1.82	7.27	6.13	-50.14%
YoY %	-73.79%	13.97%	44.31%	175.27%	-74.97%	18.60%	-	-
Horiz. %	35.24%	134.42%	117.94%	81.73%	29.69%	118.60%	100.00%	-
DY	0.00	3.49	2.25	2.39	0.00	3.22	1.91	-
YoY %	0.00%	55.11%	-5.86%	0.00%	0.00%	68.59%	-	-
Horiz. %	0.00%	182.72%	117.80%	125.13%	0.00%	168.59%	100.00%	-
P/NAPS	1.28	1.33	1.18	1.12	1.50	1.65	1.68	-16.59%
YoY %	-3.76%	12.71%	5.36%	-25.33%	-9.09%	-1.79%	-	-
Horiz. %	76.19%	79.17%	70.24%	66.67%	89.29%	98.21%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	26/05/16	22/02/16	27/11/15	18/08/15	27/05/15	16/02/15	-
Price	4.04	3.93	3.56	3.55	3.66	4.64	4.78	-
P/RPS	16.91	4.21	5.06	7.65	12.03	3.99	6.75	84.55%
YoY %	301.66%	-16.80%	-33.86%	-36.41%	201.50%	-40.89%	-	-
Horiz. %	250.52%	62.37%	74.96%	113.33%	178.22%	59.11%	100.00%	-
P/EPS	46.44	11.49	13.83	21.17	45.75	13.33	16.60	98.66%
YoY %	304.18%	-16.92%	-34.67%	-53.73%	243.21%	-19.70%	-	-
Horiz. %	279.76%	69.22%	83.31%	127.53%	275.60%	80.30%	100.00%	-
EY	2.15	8.70	7.23	4.72	2.19	7.50	6.03	-49.74%
YoY %	-75.29%	20.33%	53.18%	115.53%	-70.80%	24.38%	-	-
Horiz. %	35.66%	144.28%	119.90%	78.28%	36.32%	124.38%	100.00%	-
DY	0.00	3.69	2.25	2.25	0.00	3.32	1.88	-
YoY %	0.00%	64.00%	0.00%	0.00%	0.00%	76.60%	-	-
Horiz. %	0.00%	196.28%	119.68%	119.68%	0.00%	176.60%	100.00%	-
P/NAPS	1.28	1.26	1.18	1.19	1.25	1.60	1.71	-17.57%
YoY %	1.59%	6.78%	-0.84%	-4.80%	-21.88%	-6.43%	-	-
Horiz. %	74.85%	73.68%	69.01%	69.59%	73.10%	93.57%	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