[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	508,692	257,023	1,640,386	1,236,011	826,414	421,472	1,586,010	-53.11%
YoY %	97.92%	-84.33%	32.72%	49.56%	96.08%	-73.43%	-	-
Horiz. %	32.07%	16.21%	103.43%	77.93%	52.11%	26.57%	100.00%	-
PBT	170,523	62,443	303,312	297,639	230,026	166,964	502,050	-51.28%
YoY %	173.09%	-79.41%	1.91%	29.39%	37.77%	-66.74%	-	-
Horiz. %	33.97%	12.44%	60.41%	59.28%	45.82%	33.26%	100.00%	-
Tax	-46,263	-16,248	-74,424	-69,594	-51,182	-42,690	-121,955	-47.56%
YoY %	-184.73%	78.17%	-6.94%	-35.97%	-19.89%	65.00%	-	-
Horiz. %	37.93%	13.32%	61.03%	57.07%	41.97%	35.00%	100.00%	-
NP	124,260	46,195	228,888	228,045	178,844	124,274	380,095	-52.51%
YoY %	168.99%	-79.82%	0.37%	27.51%	43.91%	-67.30%	-	-
Horiz. %	32.69%	12.15%	60.22%	60.00%	47.05%	32.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,259	46,221	229,121	228,224	178,993	124,349	379,956	-52.50%
YoY %	168.84%	-79.83%	0.39%	27.50%	43.94%	-67.27%	-	-
Horiz. %	32.70%	12.16%	60.30%	60.07%	47.11%	32.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.13%	26.02%	24.54%	23.38%	22.25%	25.57%	24.29%	-
YoY %	4.27%	6.03%	4.96%	5.08%	-12.98%	5.27%	-	-
Horiz. %	111.69%	107.12%	101.03%	96.25%	91.60%	105.27%	100.00%	-
Total Cost	384,432	210,828	1,411,498	1,007,966	647,570	297,198	1,205,915	-53.30%
YoY %	82.34%	-85.06%	40.03%	55.65%	117.89%	-75.35%	-	-
Horiz. %	31.88%	17.48%	117.05%	83.59%	53.70%	24.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,838,014	2,788,666	2,737,150	2,783,594	2,706,423	2,674,502	2,497,152	8.89%
YoY %	1.77%	1.88%	-1.67%	2.85%	1.19%	7.10%	-	-
Horiz. %	113.65%	111.67%	109.61%	111.47%	108.38%	107.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	19,942	20,029	96,107	96,118	38,443	38,426	93,456	-64.25%
YoY %	-0.43%	-79.16%	-0.01%	150.03%	0.04%	-58.88%	-	-
Horiz. %	21.34%	21.43%	102.84%	102.85%	41.13%	41.12%	100.00%	-
Div Payout %	16.05%	43.33%	41.95%	42.12%	21.48%	30.90%	24.60%	-
YoY %	-62.96%	3.29%	-0.40%	96.09%	-30.49%	25.61%	-	-
Horiz. %	65.24%	176.14%	170.53%	171.22%	87.32%	125.61%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	2,838,014	2,788,666	2,737,150	2,783,594	2,706,423	2,674,502	2,497,152	8.89%
YoY %	1.77%	1.88%	-1.67%	2.85%	1.19%	7.10%	-	-
Horiz. %	113.65%	111.67%	109.61%	111.47%	108.38%	107.10%	100.00%	-
NOSH	1,534,061	1,540,700	1,537,724	1,537,897	1,537,740	1,537,070	1,495,301	1.71%
YoY %	-0.43%	0.19%	-0.01%	0.01%	0.04%	2.79%	-	-
Horiz. %	102.59%	103.04%	102.84%	102.85%	102.84%	102.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	24.43%	17.97%	13.95%	18.45%	21.64%	29.49%	23.97%	-
YoY %	35.95%	28.82%	-24.39%	-14.74%	-26.62%	23.03%	-	-
Horiz. %	101.92%	74.97%	58.20%	76.97%	90.28%	123.03%	100.00%	-
ROE	4.38%	1.66%	8.37%	8.20%	6.61%	4.65%	15.22%	-
YoY %	163.86%	-80.17%	2.07%	24.05%	42.15%	-69.45%	-	-
Horiz. %	28.78%	10.91%	54.99%	53.88%	43.43%	30.55%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	33.16	16.68	106.68	80.37	53.74	27.42	106.07	-53.90%
YoY %	98.80%	-84.36%	32.74%	49.55%	95.99%	-74.15%	-	-
Horiz. %	31.26%	15.73%	100.58%	75.77%	50.66%	25.85%	100.00%	-
EPS	8.10	3.00	14.90	14.80	11.60	8.09	25.41	-53.30%
YoY %	170.00%	-79.87%	0.68%	27.59%	43.39%	-68.16%	-	-
Horiz. %	31.88%	11.81%	58.64%	58.24%	45.65%	31.84%	100.00%	-
DPS	1.30	1.30	6.25	6.25	2.50	2.50	6.25	-64.86%
YoY %	0.00%	-79.20%	0.00%	150.00%	0.00%	-60.00%	-	-
Horiz. %	20.80%	20.80%	100.00%	100.00%	40.00%	40.00%	100.00%	-
NAPS	1.85	1.81	1.78	1.81	1.76	1.74	1.67	7.05%
YoY %	2.21%	1.69%	-1.66%	2.84%	1.15%	4.19%	-	-
Horiz. %	110.78%	108.38%	106.59%	108.38%	105.39%	104.19%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,538,468
RPS	32.86	16.60	105.96	79.84	53.38	27.23	102.45	-53.11%
YoY %	97.95%	-84.33%	32.72%	49.57%	96.03%	-73.42%	-	-
Horiz. %	32.07%	16.20%	103.43%	77.93%	52.10%	26.58%	100.00%	-
EPS	8.03	2.99	14.80	14.74	11.56	8.03	24.54	-52.48%
YoY %	168.56%	-79.80%	0.41%	27.51%	43.96%	-67.28%	-	-
Horiz. %	32.72%	12.18%	60.31%	60.07%	47.11%	32.72%	100.00%	-
DPS	1.29	1.29	6.21	6.21	2.48	2.48	6.04	-64.23%
YoY %	0.00%	-79.23%	0.00%	150.40%	0.00%	-58.94%	-	-
Horiz. %	21.36%	21.36%	102.81%	102.81%	41.06%	41.06%	100.00%	-
NAPS	1.8332	1.8013	1.7681	1.7981	1.7482	1.7276	1.613	8.89%
YoY %	1.77%	1.88%	-1.67%	2.85%	1.19%	7.10%	-	-
Horiz. %	113.65%	111.67%	109.62%	111.48%	108.38%	107.10%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.54	2.35	1.69	1.82	2.48	2.77	2.68	-
P/RPS	7.66	14.09	1.58	2.26	4.61	10.10	2.53	109.14%
YoY %	-45.64%	791.77%	-30.09%	-50.98%	-54.36%	299.21%	-	-
Horiz. %	302.77%	556.92%	62.45%	89.33%	182.21%	399.21%	100.00%	-
P/EPS	31.36	78.33	11.34	12.26	21.31	34.24	10.55	106.59%
YoY %	-59.96%	590.74%	-7.50%	-42.47%	-37.76%	224.55%	-	-
Horiz. %	297.25%	742.46%	107.49%	116.21%	201.99%	324.55%	100.00%	-
EY	3.19	1.28	8.82	8.15	4.69	2.92	9.48	-51.58%
YoY %	149.22%	-85.49%	8.22%	73.77%	60.62%	-69.20%	-	-
Horiz. %	33.65%	13.50%	93.04%	85.97%	49.47%	30.80%	100.00%	-
DY	0.51	0.55	3.70	3.43	1.01	0.90	2.33	-63.64%
YoY %	-7.27%	-85.14%	7.87%	239.60%	12.22%	-61.37%	-	-
Horiz. %	21.89%	23.61%	158.80%	147.21%	43.35%	38.63%	100.00%	-
P/NAPS	1.37	1.30	0.95	1.01	1.41	1.59	1.60	-9.82%
YoY %	5.38%	36.84%	-5.94%	-28.37%	-11.32%	-0.62%	-	-
Horiz. %	85.62%	81.25%	59.37%	63.12%	88.12%	99.38%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	17/08/09	17/06/09	24/02/09	27/11/08	08/08/08	26/05/08	-
Price	2.81	2.42	2.24	1.77	1.95	2.78	3.12	-
P/RPS	8.47	14.51	2.10	2.20	3.63	10.14	2.94	102.33%
YoY %	-41.63%	590.95%	-4.55%	-39.39%	-64.20%	244.90%	-	-
Horiz. %	288.10%	493.54%	71.43%	74.83%	123.47%	344.90%	100.00%	-
P/EPS	34.69	80.67	15.03	11.93	16.75	34.36	12.28	99.70%
YoY %	-57.00%	436.73%	25.98%	-28.78%	-51.25%	179.80%	-	-
Horiz. %	282.49%	656.92%	122.39%	97.15%	136.40%	279.80%	100.00%	-
EY	2.88	1.24	6.65	8.38	5.97	2.91	8.14	-49.94%
YoY %	132.26%	-81.35%	-20.64%	40.37%	105.15%	-64.25%	-	-
Horiz. %	35.38%	15.23%	81.70%	102.95%	73.34%	35.75%	100.00%	-
DY	0.46	0.54	2.79	3.53	1.28	0.90	2.00	-62.42%
YoY %	-14.81%	-80.65%	-20.96%	175.78%	42.22%	-55.00%	-	-
Horiz. %	23.00%	27.00%	139.50%	176.50%	64.00%	45.00%	100.00%	-
P/NAPS	1.52	1.34	1.26	0.98	1.11	1.60	1.87	-12.89%
YoY %	13.43%	6.35%	28.57%	-11.71%	-30.63%	-14.44%	-	-
Horiz. %	81.28%	71.66%	67.38%	52.41%	59.36%	85.56%	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