[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	658,312	319,338	1,244,318	930,419	620,236	307,065	1,128,716	-30.12%
YoY %	106.15%	-74.34%	33.74%	50.01%	101.99%	-72.80%	-	-
Horiz. %	58.32%	28.29%	110.24%	82.43%	54.95%	27.20%	100.00%	-
PBT	357,124	166,368	674,643	510,550	340,971	174,066	553,113	-25.23%
YoY %	114.66%	-75.34%	32.14%	49.73%	95.89%	-68.53%	-	-
Horiz. %	64.57%	30.08%	121.97%	92.30%	61.65%	31.47%	100.00%	-
Tax	-90,617	-41,791	-171,524	-129,971	-86,669	-44,091	-143,962	-26.49%
YoY %	-116.83%	75.64%	-31.97%	-49.96%	-96.57%	69.37%	-	-
Horiz. %	62.95%	29.03%	119.15%	90.28%	60.20%	30.63%	100.00%	-
NP	266,507	124,577	503,119	380,579	254,302	129,975	409,151	-24.79%
YoY %	113.93%	-75.24%	32.20%	49.66%	95.65%	-68.23%	-	-
Horiz. %	65.14%	30.45%	122.97%	93.02%	62.15%	31.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	266,478	124,532	502,635	380,125	253,979	129,766	409,202	-24.81%
YoY %	113.98%	-75.22%	32.23%	49.67%	95.72%	-68.29%	-	-
Horiz. %	65.12%	30.43%	122.83%	92.89%	62.07%	31.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.37%	25.12%	25.42%	25.46%	25.42%	25.33%	26.03%	-
YoY %	1.00%	-1.18%	-0.16%	0.16%	0.36%	-2.69%	-	-
Horiz. %	97.46%	96.50%	97.66%	97.81%	97.66%	97.31%	100.00%	-
Total Cost	391,805	194,761	741,199	549,840	365,934	177,090	719,565	-33.24%
YoY %	101.17%	-73.72%	34.80%	50.26%	106.64%	-75.39%	-	-
Horiz. %	54.45%	27.07%	103.01%	76.41%	50.85%	24.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,846,278	3,811,894	3,697,881	3,047,565	3,543,814	3,459,933	3,325,724	10.15%
YoY %	0.90%	3.08%	21.34%	-14.00%	2.42%	4.04%	-	-
Horiz. %	115.65%	114.62%	111.19%	91.64%	106.56%	104.04%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	100,735	100,233	202,394	202,663	85,540	85,355	107,281	-4.09%
YoY %	0.50%	-50.48%	-0.13%	136.92%	0.22%	-20.44%	-	-
Horiz. %	93.90%	93.43%	188.66%	188.91%	79.73%	79.56%	100.00%	-
Div Payout %	37.80%	80.49%	40.27%	53.31%	33.68%	65.78%	26.22%	-
YoY %	-53.04%	99.88%	-24.46%	58.28%	-48.80%	150.88%	-	-
Horiz. %	144.16%	306.98%	153.59%	203.32%	128.45%	250.88%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	3,846,278	3,811,894	3,697,881	3,047,565	3,543,814	3,459,933	3,325,724	10.15%
YoY %	0.90%	3.08%	21.34%	-14.00%	2.42%	4.04%	-	-
Horiz. %	115.65%	114.62%	111.19%	91.64%	106.56%	104.04%	100.00%	-
NOSH	1,548,106	1,518,682	1,521,761	1,523,782	1,527,506	1,524,200	1,532,591	0.67%
YoY %	1.94%	-0.20%	-0.13%	-0.24%	0.22%	-0.55%	-	-
Horiz. %	101.01%	99.09%	99.29%	99.43%	99.67%	99.45%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	40.48%	39.01%	40.43%	40.90%	41.00%	42.33%	36.25%	-
YoY %	3.77%	-3.51%	-1.15%	-0.24%	-3.14%	16.77%	-	-
Horiz. %	111.67%	107.61%	111.53%	112.83%	113.10%	116.77%	100.00%	-
ROE	6.93%	3.27%	13.59%	12.47%	7.17%	3.75%	12.30%	-
YoY %	111.93%	-75.94%	8.98%	73.92%	91.20%	-69.51%	-	-
Horiz. %	56.34%	26.59%	110.49%	101.38%	58.29%	30.49%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	43.13	21.03	81.77	61.06	40.60	20.15	73.65	-29.93%
YoY %	105.09%	-74.28%	33.92%	50.39%	101.49%	-72.64%	-	-
Horiz. %	58.56%	28.55%	111.03%	82.91%	55.13%	27.36%	100.00%	-
EPS	17.50	8.20	33.00	24.90	16.60	8.50	26.70	-24.48%
YoY %	113.41%	-75.15%	32.53%	50.00%	95.29%	-68.16%	-	-
Horiz. %	65.54%	30.71%	123.60%	93.26%	62.17%	31.84%	100.00%	-
DPS	6.60	6.60	13.30	13.30	5.60	5.60	7.00	-3.83%
YoY %	0.00%	-50.38%	0.00%	137.50%	0.00%	-20.00%	-	-
Horiz. %	94.29%	94.29%	190.00%	190.00%	80.00%	80.00%	100.00%	-
NAPS	2.52	2.51	2.43	2.00	2.32	2.27	2.17	10.45%
YoY %	0.40%	3.29%	21.50%	-13.79%	2.20%	4.61%	-	-
Horiz. %	116.13%	115.67%	111.98%	92.17%	106.91%	104.61%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,535,341
RPS	42.53	20.63	80.40	60.11	40.07	19.84	72.93	-30.13%
YoY %	106.16%	-74.34%	33.75%	50.01%	101.97%	-72.80%	-	-
Horiz. %	58.32%	28.29%	110.24%	82.42%	54.94%	27.20%	100.00%	-
EPS	17.22	8.05	32.48	24.56	16.41	8.38	26.44	-24.80%
YoY %	113.91%	-75.22%	32.25%	49.66%	95.82%	-68.31%	-	-
Horiz. %	65.13%	30.45%	122.84%	92.89%	62.07%	31.69%	100.00%	-
DPS	6.51	6.48	13.08	13.09	5.53	5.51	6.93	-4.07%
YoY %	0.46%	-50.46%	-0.08%	136.71%	0.36%	-20.49%	-	-
Horiz. %	93.94%	93.51%	188.74%	188.89%	79.80%	79.51%	100.00%	-
NAPS	2.4851	2.4629	2.3892	1.969	2.2897	2.2355	2.1487	10.15%
YoY %	0.90%	3.08%	21.34%	-14.01%	2.42%	4.04%	-	-
Horiz. %	115.66%	114.62%	111.19%	91.64%	106.56%	104.04%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	4.09	4.16	3.89	3.95	3.30	3.18	3.17	-
P/RPS	9.48	19.78	4.76	6.47	8.13	15.78	4.30	69.14%
YoY %	-52.07%	315.55%	-26.43%	-20.42%	-48.48%	266.98%	-	-
Horiz. %	220.47%	460.00%	110.70%	150.47%	189.07%	366.98%	100.00%	-
P/EPS	23.43	50.73	11.78	15.83	19.85	37.35	11.87	57.16%
YoY %	-53.81%	330.65%	-25.58%	-20.25%	-46.85%	214.66%	-	-
Horiz. %	197.39%	427.38%	99.24%	133.36%	167.23%	314.66%	100.00%	-
EY	4.27	1.97	8.49	6.32	5.04	2.68	8.42	-36.32%
YoY %	116.75%	-76.80%	34.34%	25.40%	88.06%	-68.17%	-	-
Horiz. %	50.71%	23.40%	100.83%	75.06%	59.86%	31.83%	100.00%	-
DY	1.61	1.59	3.42	3.37	1.70	1.76	2.21	-18.98%
YoY %	1.26%	-53.51%	1.48%	98.24%	-3.41%	-20.36%	-	-
Horiz. %	72.85%	71.95%	154.75%	152.49%	76.92%	79.64%	100.00%	-
P/NAPS	1.62	1.66	1.60	1.98	1.42	1.40	1.46	7.15%
YoY %	-2.41%	3.75%	-19.19%	39.44%	1.43%	-4.11%	-	-
Horiz. %	110.96%	113.70%	109.59%	135.62%	97.26%	95.89%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	15/08/12	23/05/12	21/02/12	16/11/11	16/08/11	25/05/11	-
Price	4.07	4.32	3.82	3.75	3.50	3.42	3.05	-
P/RPS	9.44	20.54	4.67	6.14	8.62	16.98	4.14	72.97%
YoY %	-54.04%	339.83%	-23.94%	-28.77%	-49.23%	310.14%	-	-
Horiz. %	228.02%	496.14%	112.80%	148.31%	208.21%	410.14%	100.00%	-
P/EPS	23.31	52.68	11.57	15.03	21.05	40.17	11.42	60.70%
YoY %	-55.75%	355.32%	-23.02%	-28.60%	-47.60%	251.75%	-	-
Horiz. %	204.12%	461.30%	101.31%	131.61%	184.33%	351.75%	100.00%	-
EY	4.29	1.90	8.65	6.65	4.75	2.49	8.75	-37.74%
YoY %	125.79%	-78.03%	30.08%	40.00%	90.76%	-71.54%	-	-
Horiz. %	49.03%	21.71%	98.86%	76.00%	54.29%	28.46%	100.00%	-
DY	1.62	1.53	3.48	3.55	1.60	1.64	2.30	-20.78%
YoY %	5.88%	-56.03%	-1.97%	121.87%	-2.44%	-28.70%	-	-
Horiz. %	70.43%	66.52%	151.30%	154.35%	69.57%	71.30%	100.00%	-
P/NAPS	1.62	1.72	1.57	1.88	1.51	1.51	1.41	9.66%
YoY %	-5.81%	9.55%	-16.49%	24.50%	0.00%	7.09%	-	-
Horiz. %	114.89%	121.99%	111.35%	133.33%	107.09%	107.09%	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