[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	620,236	307,065	1,128,716	858,181	573,203	276,223	1,064,519	-30.21%
YoY %	101.99%	-72.80%	31.52%	49.72%	107.51%	-74.05%	-	-
Horiz. %	58.26%	28.85%	106.03%	80.62%	53.85%	25.95%	100.00%	-
PBT	340,971	174,066	553,113	438,751	287,915	150,277	408,938	-11.40%
YoY %	95.89%	-68.53%	26.07%	52.39%	91.59%	-63.25%	-	-
Horiz. %	83.38%	42.57%	135.26%	107.29%	70.41%	36.75%	100.00%	-
Tax	-86,669	-44,091	-143,962	-114,506	-74,983	-39,756	-107,438	-13.33%
YoY %	-96.57%	69.37%	-25.72%	-52.71%	-88.61%	63.00%	-	-
Horiz. %	80.67%	41.04%	134.00%	106.58%	69.79%	37.00%	100.00%	-
NP	254,302	129,975	409,151	324,245	212,932	110,521	301,500	-10.72%
YoY %	95.65%	-68.23%	26.19%	52.28%	92.66%	-63.34%	-	-
Horiz. %	84.35%	43.11%	135.71%	107.54%	70.62%	36.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	253,979	129,766	409,202	324,268	213,009	110,736	301,424	-10.78%
YoY %	95.72%	-68.29%	26.19%	52.23%	92.36%	-63.26%	-	-
Horiz. %	84.26%	43.05%	135.76%	107.58%	70.67%	36.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	25.33%	26.03%	26.10%	26.04%	26.46%	26.27%	-
YoY %	0.36%	-2.69%	-0.27%	0.23%	-1.59%	0.72%	-	-
Horiz. %	96.76%	96.42%	99.09%	99.35%	99.12%	100.72%	100.00%	-
Total Cost	365,934	177,090	719,565	533,936	360,271	165,702	763,019	-38.70%
YoY %	106.64%	-75.39%	34.77%	48.20%	117.42%	-78.28%	-	-
Horiz. %	47.96%	23.21%	94.30%	69.98%	47.22%	21.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,543,814	3,459,933	3,325,724	3,288,567	3,202,797	3,137,520	2,907,134	14.09%
YoY %	2.42%	4.04%	1.13%	2.68%	2.08%	7.92%	-	-
Horiz. %	121.90%	119.02%	114.40%	113.12%	110.17%	107.92%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	85,540	85,355	107,281	107,069	50,570	50,754	97,924	-8.61%
YoY %	0.22%	-20.44%	0.20%	111.72%	-0.36%	-48.17%	-	-
Horiz. %	87.35%	87.16%	109.56%	109.34%	51.64%	51.83%	100.00%	-
Div Payout %	33.68%	65.78%	26.22%	33.02%	23.74%	45.83%	32.49%	-
YoY %	-48.80%	150.88%	-20.59%	39.09%	-48.20%	41.06%	-	-
Horiz. %	103.66%	202.46%	80.70%	101.63%	73.07%	141.06%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	3,543,814	3,459,933	3,325,724	3,288,567	3,202,797	3,137,520	2,907,134	14.09%
YoY %	2.42%	4.04%	1.13%	2.68%	2.08%	7.92%	-	-
Horiz. %	121.90%	119.02%	114.40%	113.12%	110.17%	107.92%	100.00%	-
NOSH	1,527,506	1,524,200	1,532,591	1,529,565	1,532,438	1,538,000	1,530,071	-0.11%
YoY %	0.22%	-0.55%	0.20%	-0.19%	-0.36%	0.52%	-	-
Horiz. %	99.83%	99.62%	100.16%	99.97%	100.15%	100.52%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	41.00%	42.33%	36.25%	37.78%	37.15%	40.01%	28.32%	-
YoY %	-3.14%	16.77%	-4.05%	1.70%	-7.15%	41.28%	-	-
Horiz. %	144.77%	149.47%	128.00%	133.40%	131.18%	141.28%	100.00%	-
ROE	7.17%	3.75%	12.30%	9.86%	6.65%	3.53%	10.37%	-
YoY %	91.20%	-69.51%	24.75%	48.27%	88.39%	-65.96%	-	-
Horiz. %	69.14%	36.16%	118.61%	95.08%	64.13%	34.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	40.60	20.15	73.65	56.11	37.40	17.96	69.57	-30.14%
YoY %	101.49%	-72.64%	31.26%	50.03%	108.24%	-74.18%	-	-
Horiz. %	58.36%	28.96%	105.86%	80.65%	53.76%	25.82%	100.00%	-
EPS	16.60	8.50	26.70	21.20	13.90	7.20	19.70	-10.77%
YoY %	95.29%	-68.16%	25.94%	52.52%	93.06%	-63.45%	-	-
Horiz. %	84.26%	43.15%	135.53%	107.61%	70.56%	36.55%	100.00%	-
DPS	5.60	5.60	7.00	7.00	3.30	3.30	6.40	-8.50%
YoY %	0.00%	-20.00%	0.00%	112.12%	0.00%	-48.44%	-	-
Horiz. %	87.50%	87.50%	109.38%	109.38%	51.56%	51.56%	100.00%	-
NAPS	2.32	2.27	2.17	2.15	2.09	2.04	1.90	14.22%
YoY %	2.20%	4.61%	0.93%	2.87%	2.45%	7.37%	-	-
Horiz. %	122.11%	119.47%	114.21%	113.16%	110.00%	107.37%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,205
RPS	40.07	19.84	72.93	55.45	37.03	17.85	68.78	-30.22%
YoY %	101.97%	-72.80%	31.52%	49.74%	107.45%	-74.05%	-	-
Horiz. %	58.26%	28.85%	106.03%	80.62%	53.84%	25.95%	100.00%	-
EPS	16.41	8.38	26.44	20.95	13.76	7.15	19.47	-10.76%
YoY %	95.82%	-68.31%	26.21%	52.25%	92.45%	-63.28%	-	-
Horiz. %	84.28%	43.04%	135.80%	107.60%	70.67%	36.72%	100.00%	-
DPS	5.53	5.51	6.93	6.92	3.27	3.28	6.33	-8.60%
YoY %	0.36%	-20.49%	0.14%	111.62%	-0.30%	-48.18%	-	-
Horiz. %	87.36%	87.05%	109.48%	109.32%	51.66%	51.82%	100.00%	-
NAPS	2.2897	2.2355	2.1487	2.1247	2.0693	2.0271	1.8783	14.10%
YoY %	2.42%	4.04%	1.13%	2.68%	2.08%	7.92%	-	-
Horiz. %	121.90%	119.02%	114.40%	113.12%	110.17%	107.92%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.30	3.18	3.17	3.04	3.09	2.95	2.88	-
P/RPS	8.13	15.78	4.30	5.42	8.26	16.43	4.14	56.75%
YoY %	-48.48%	266.98%	-20.66%	-34.38%	-49.73%	296.86%	-	-
Horiz. %	196.38%	381.16%	103.86%	130.92%	199.52%	396.86%	100.00%	-
P/EPS	19.85	37.35	11.87	14.34	22.23	40.97	14.62	22.59%
YoY %	-46.85%	214.66%	-17.22%	-35.49%	-45.74%	180.23%	-	-
Horiz. %	135.77%	255.47%	81.19%	98.08%	152.05%	280.23%	100.00%	-
EY	5.04	2.68	8.42	6.97	4.50	2.44	6.84	-18.40%
YoY %	88.06%	-68.17%	20.80%	54.89%	84.43%	-64.33%	-	-
Horiz. %	73.68%	39.18%	123.10%	101.90%	65.79%	35.67%	100.00%	-
DY	1.70	1.76	2.21	2.30	1.07	1.12	2.22	-16.28%
YoY %	-3.41%	-20.36%	-3.91%	114.95%	-4.46%	-49.55%	-	-
Horiz. %	76.58%	79.28%	99.55%	103.60%	48.20%	50.45%	100.00%	-
P/NAPS	1.42	1.40	1.46	1.41	1.48	1.45	1.52	-4.43%
YoY %	1.43%	-4.11%	3.55%	-4.73%	2.07%	-4.61%	-	-
Horiz. %	93.42%	92.11%	96.05%	92.76%	97.37%	95.39%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	16/11/11	16/08/11	25/05/11	21/02/11	22/11/10	20/08/10	31/05/10	-
Price	3.50	3.42	3.05	3.10	3.17	3.05	2.78	-
P/RPS	8.62	16.98	4.14	5.53	8.47	16.98	4.00	66.76%
YoY %	-49.23%	310.14%	-25.14%	-34.71%	-50.12%	324.50%	-	-
Horiz. %	215.50%	424.50%	103.50%	138.25%	211.75%	424.50%	100.00%	-
P/EPS	21.05	40.17	11.42	14.62	22.81	42.36	14.11	30.53%
YoY %	-47.60%	251.75%	-21.89%	-35.91%	-46.15%	200.21%	-	-
Horiz. %	149.18%	284.69%	80.94%	103.61%	161.66%	300.21%	100.00%	-
EY	4.75	2.49	8.75	6.84	4.38	2.36	7.09	-23.41%
YoY %	90.76%	-71.54%	27.92%	56.16%	85.59%	-66.71%	-	-
Horiz. %	67.00%	35.12%	123.41%	96.47%	61.78%	33.29%	100.00%	-
DY	1.60	1.64	2.30	2.26	1.04	1.08	2.30	-21.47%
YoY %	-2.44%	-28.70%	1.77%	117.31%	-3.70%	-53.04%	-	-
Horiz. %	69.57%	71.30%	100.00%	98.26%	45.22%	46.96%	100.00%	-
P/NAPS	1.51	1.51	1.41	1.44	1.52	1.50	1.46	2.26%
YoY %	0.00%	7.09%	-2.08%	-5.26%	1.33%	2.74%	-	-
Horiz. %	103.42%	103.42%	96.58%	98.63%	104.11%	102.74%	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