[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	573,203	276,223	1,064,519	786,961	508,692	257,023	1,640,386	-50.35%
YoY %	107.51%	-74.05%	35.27%	54.70%	97.92%	-84.33%	-	-
Horiz. %	34.94%	16.84%	64.89%	47.97%	31.01%	15.67%	100.00%	-
PBT	287,915	150,277	408,938	301,536	170,523	62,443	303,312	-3.41%
YoY %	91.59%	-63.25%	35.62%	76.83%	173.09%	-79.41%	-	-
Horiz. %	94.92%	49.55%	134.82%	99.41%	56.22%	20.59%	100.00%	-
Tax	-74,983	-39,756	-107,438	-77,285	-46,263	-16,248	-74,424	0.49%
YoY %	-88.61%	63.00%	-39.02%	-67.06%	-184.73%	78.17%	-	-
Horiz. %	100.75%	53.42%	144.36%	103.84%	62.16%	21.83%	100.00%	-
NP	212,932	110,521	301,500	224,251	124,260	46,195	228,888	-4.69%
YoY %	92.66%	-63.34%	34.45%	80.47%	168.99%	-79.82%	-	-
Horiz. %	93.03%	48.29%	131.72%	97.97%	54.29%	20.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	213,009	110,736	301,424	224,171	124,259	46,221	229,121	-4.74%
YoY %	92.36%	-63.26%	34.46%	80.41%	168.84%	-79.83%	-	-
Horiz. %	92.97%	48.33%	131.56%	97.84%	54.23%	20.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.04%	26.46%	26.27%	25.63%	27.13%	26.02%	24.54%	-
YoY %	-1.59%	0.72%	2.50%	-5.53%	4.27%	6.03%	-	-
Horiz. %	106.11%	107.82%	107.05%	104.44%	110.55%	106.03%	100.00%	-
Total Cost	360,271	165,702	763,019	562,710	384,432	210,828	1,411,498	-59.72%
YoY %	117.42%	-78.28%	35.60%	46.37%	82.34%	-85.06%	-	-
Horiz. %	25.52%	11.74%	54.06%	39.87%	27.24%	14.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,202,797	3,137,520	2,907,134	2,932,647	2,838,014	2,788,666	2,737,150	11.03%
YoY %	2.08%	7.92%	-0.87%	3.33%	1.77%	1.88%	-	-
Horiz. %	117.01%	114.63%	106.21%	107.14%	103.69%	101.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	50,570	50,754	97,924	98,266	19,942	20,029	96,107	-34.79%
YoY %	-0.36%	-48.17%	-0.35%	392.76%	-0.43%	-79.16%	-	-
Horiz. %	52.62%	52.81%	101.89%	102.25%	20.75%	20.84%	100.00%	-
Div Payout %	23.74%	45.83%	32.49%	43.84%	16.05%	43.33%	41.95%	-
YoY %	-48.20%	41.06%	-25.89%	173.15%	-62.96%	3.29%	-	-
Horiz. %	56.59%	109.25%	77.45%	104.51%	38.26%	103.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	3,202,797	3,137,520	2,907,134	2,932,647	2,838,014	2,788,666	2,737,150	11.03%
YoY %	2.08%	7.92%	-0.87%	3.33%	1.77%	1.88%	-	-
Horiz. %	117.01%	114.63%	106.21%	107.14%	103.69%	101.88%	100.00%	-
NOSH	1,532,438	1,538,000	1,530,071	1,535,417	1,534,061	1,540,700	1,537,724	-0.22%
YoY %	-0.36%	0.52%	-0.35%	0.09%	-0.43%	0.19%	-	-
Horiz. %	99.66%	100.02%	99.50%	99.85%	99.76%	100.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	37.15%	40.01%	28.32%	28.50%	24.43%	17.97%	13.95%	-
YoY %	-7.15%	41.28%	-0.63%	16.66%	35.95%	28.82%	-	-
Horiz. %	266.31%	286.81%	203.01%	204.30%	175.13%	128.82%	100.00%	-
ROE	6.65%	3.53%	10.37%	7.64%	4.38%	1.66%	8.37%	-
YoY %	88.39%	-65.96%	35.73%	74.43%	163.86%	-80.17%	-	-
Horiz. %	79.45%	42.17%	123.89%	91.28%	52.33%	19.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	37.40	17.96	69.57	51.25	33.16	16.68	106.68	-50.24%
YoY %	108.24%	-74.18%	35.75%	54.55%	98.80%	-84.36%	-	-
Horiz. %	35.06%	16.84%	65.21%	48.04%	31.08%	15.64%	100.00%	-
EPS	13.90	7.20	19.70	14.60	8.10	3.00	14.90	-4.52%
YoY %	93.06%	-63.45%	34.93%	80.25%	170.00%	-79.87%	-	-
Horiz. %	93.29%	48.32%	132.21%	97.99%	54.36%	20.13%	100.00%	-
DPS	3.30	3.30	6.40	6.40	1.30	1.30	6.25	-34.64%
YoY %	0.00%	-48.44%	0.00%	392.31%	0.00%	-79.20%	-	-
Horiz. %	52.80%	52.80%	102.40%	102.40%	20.80%	20.80%	100.00%	-
NAPS	2.09	2.04	1.90	1.91	1.85	1.81	1.78	11.28%
YoY %	2.45%	7.37%	-0.52%	3.24%	2.21%	1.69%	-	-
Horiz. %	117.42%	114.61%	106.74%	107.30%	103.93%	101.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,537,107
RPS	37.03	17.84	68.76	50.83	32.86	16.60	105.96	-50.35%
YoY %	107.57%	-74.05%	35.27%	54.69%	97.95%	-84.33%	-	-
Horiz. %	34.95%	16.84%	64.89%	47.97%	31.01%	15.67%	100.00%	-
EPS	13.76	7.15	19.47	14.48	8.03	2.99	14.80	-4.73%
YoY %	92.45%	-63.28%	34.46%	80.32%	168.56%	-79.80%	-	-
Horiz. %	92.97%	48.31%	131.55%	97.84%	54.26%	20.20%	100.00%	-
DPS	3.27	3.28	6.33	6.35	1.29	1.29	6.21	-34.76%
YoY %	-0.30%	-48.18%	-0.31%	392.25%	0.00%	-79.23%	-	-
Horiz. %	52.66%	52.82%	101.93%	102.25%	20.77%	20.77%	100.00%	-
NAPS	2.0688	2.0267	1.8779	1.8943	1.8332	1.8013	1.7681	11.02%
YoY %	2.08%	7.92%	-0.87%	3.33%	1.77%	1.88%	-	-
Horiz. %	117.01%	114.63%	106.21%	107.14%	103.68%	101.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.09	2.95	2.88	2.71	2.54	2.35	1.69	-
P/RPS	8.26	16.43	4.14	5.29	7.66	14.09	1.58	200.91%
YoY %	-49.73%	296.86%	-21.74%	-30.94%	-45.64%	791.77%	-	-
Horiz. %	522.78%	1,039.87%	262.03%	334.81%	484.81%	891.77%	100.00%	-
P/EPS	22.23	40.97	14.62	18.56	31.36	78.33	11.34	56.56%
YoY %	-45.74%	180.23%	-21.23%	-40.82%	-59.96%	590.74%	-	-
Horiz. %	196.03%	361.29%	128.92%	163.67%	276.54%	690.74%	100.00%	-
EY	4.50	2.44	6.84	5.39	3.19	1.28	8.82	-36.12%
YoY %	84.43%	-64.33%	26.90%	68.97%	149.22%	-85.49%	-	-
Horiz. %	51.02%	27.66%	77.55%	61.11%	36.17%	14.51%	100.00%	-
DY	1.07	1.12	2.22	2.36	0.51	0.55	3.70	-56.23%
YoY %	-4.46%	-49.55%	-5.93%	362.75%	-7.27%	-85.14%	-	-
Horiz. %	28.92%	30.27%	60.00%	63.78%	13.78%	14.86%	100.00%	-
P/NAPS	1.48	1.45	1.52	1.42	1.37	1.30	0.95	34.35%
YoY %	2.07%	-4.61%	7.04%	3.65%	5.38%	36.84%	-	-
Horiz. %	155.79%	152.63%	160.00%	149.47%	144.21%	136.84%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	20/08/10	31/05/10	11/02/10	25/11/09	17/08/09	17/06/09	-
Price	3.17	3.05	2.78	2.55	2.81	2.42	2.24	-
P/RPS	8.47	16.98	4.00	4.98	8.47	14.51	2.10	153.16%
YoY %	-50.12%	324.50%	-19.68%	-41.20%	-41.63%	590.95%	-	-
Horiz. %	403.33%	808.57%	190.48%	237.14%	403.33%	690.95%	100.00%	-
P/EPS	22.81	42.36	14.11	17.47	34.69	80.67	15.03	32.02%
YoY %	-46.15%	200.21%	-19.23%	-49.64%	-57.00%	436.73%	-	-
Horiz. %	151.76%	281.84%	93.88%	116.23%	230.81%	536.73%	100.00%	-
EY	4.38	2.36	7.09	5.73	2.88	1.24	6.65	-24.27%
YoY %	85.59%	-66.71%	23.73%	98.96%	132.26%	-81.35%	-	-
Horiz. %	65.86%	35.49%	106.62%	86.17%	43.31%	18.65%	100.00%	-
DY	1.04	1.08	2.30	2.51	0.46	0.54	2.79	-48.17%
YoY %	-3.70%	-53.04%	-8.37%	445.65%	-14.81%	-80.65%	-	-
Horiz. %	37.28%	38.71%	82.44%	89.96%	16.49%	19.35%	100.00%	-
P/NAPS	1.52	1.50	1.46	1.34	1.52	1.34	1.26	13.30%
YoY %	1.33%	2.74%	8.96%	-11.84%	13.43%	6.35%	-	-
Horiz. %	120.63%	119.05%	115.87%	106.35%	120.63%	106.35%	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