[ABMB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	678,918	364,177	1,333,031	978,026	658,312	319,338	1,244,318	-33.20%
YoY %	86.43%	-72.68%	36.30%	48.57%	106.15%	-74.34%	-	-
Horiz. %	54.56%	29.27%	107.13%	78.60%	52.91%	25.66%	100.00%	-
PBT	360,119	183,956	714,020	535,718	357,124	166,368	674,643	-34.17%
YoY %	95.76%	-74.24%	33.28%	50.01%	114.66%	-75.34%	-	-
Horiz. %	53.38%	27.27%	105.84%	79.41%	52.94%	24.66%	100.00%	-
Tax	-91,093	-46,165	-175,897	-136,445	-90,617	-41,791	-171,524	-34.39%
YoY %	-97.32%	73.75%	-28.91%	-50.57%	-116.83%	75.64%	-	-
Horiz. %	53.11%	26.91%	102.55%	79.55%	52.83%	24.36%	100.00%	-
NP	269,026	137,791	538,123	399,273	266,507	124,577	503,119	-34.09%
YoY %	95.24%	-74.39%	34.78%	49.82%	113.93%	-75.24%	-	-
Horiz. %	53.47%	27.39%	106.96%	79.36%	52.97%	24.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	269,026	137,791	538,044	399,220	266,478	124,532	502,635	-34.05%
YoY %	95.24%	-74.39%	34.77%	49.81%	113.98%	-75.22%	-	-
Horiz. %	53.52%	27.41%	107.04%	79.43%	53.02%	24.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.30%	25.10%	24.63%	25.47%	25.37%	25.12%	25.42%	-
YoY %	0.80%	1.91%	-3.30%	0.39%	1.00%	-1.18%	-	-
Horiz. %	99.53%	98.74%	96.89%	100.20%	99.80%	98.82%	100.00%	-
Total Cost	409,892	226,386	794,908	578,753	391,805	194,761	741,199	-32.60%
YoY %	81.06%	-71.52%	37.35%	47.71%	101.17%	-73.72%	-	-
Horiz. %	55.30%	30.54%	107.25%	78.08%	52.86%	26.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,074,388	4,103,109	3,966,399	3,997,517	3,846,278	3,811,894	3,697,881	6.67%
YoY %	-0.70%	3.45%	-0.78%	3.93%	0.90%	3.08%	-	-
Horiz. %	110.18%	110.96%	107.26%	108.10%	104.01%	103.08%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	114,449	114,825	253,239	253,277	100,735	100,233	202,394	-31.59%
YoY %	-0.33%	-54.66%	-0.02%	151.43%	0.50%	-50.48%	-	-
Horiz. %	56.55%	56.73%	125.12%	125.14%	49.77%	49.52%	100.00%	-
Div Payout %	42.54%	83.33%	47.07%	63.44%	37.80%	80.49%	40.27%	-
YoY %	-48.95%	77.03%	-25.80%	67.83%	-53.04%	99.88%	-	-
Horiz. %	105.64%	206.93%	116.89%	157.54%	93.87%	199.88%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	4,074,388	4,103,109	3,966,399	3,997,517	3,846,278	3,811,894	3,697,881	6.67%
YoY %	-0.70%	3.45%	-0.78%	3.93%	0.90%	3.08%	-	-
Horiz. %	110.18%	110.96%	107.26%	108.10%	104.01%	103.08%	100.00%	-
NOSH	1,548,106	1,548,106	1,548,106	1,548,106	1,548,106	1,518,682	1,521,761	1.14%
YoY %	0.00%	0.00%	0.00%	0.00%	1.94%	-0.20%	-	-
Horiz. %	101.73%	101.73%	101.73%	101.73%	101.73%	99.80%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	39.63%	37.84%	40.37%	40.82%	40.48%	39.01%	40.43%	-
YoY %	4.73%	-6.27%	-1.10%	0.84%	3.77%	-3.51%	-	-
Horiz. %	98.02%	93.59%	99.85%	100.96%	100.12%	96.49%	100.00%	-
ROE	6.60%	3.36%	13.57%	9.99%	6.93%	3.27%	13.59%	-
YoY %	96.43%	-75.24%	35.84%	44.16%	111.93%	-75.94%	-	-
Horiz. %	48.57%	24.72%	99.85%	73.51%	50.99%	24.06%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	44.49	23.79	87.38	64.10	43.13	21.03	81.77	-33.32%
YoY %	87.01%	-72.77%	36.32%	48.62%	105.09%	-74.28%	-	-
Horiz. %	54.41%	29.09%	106.86%	78.39%	52.75%	25.72%	100.00%	-
EPS	17.70	9.00	35.30	26.20	17.50	8.20	33.00	-33.96%
YoY %	96.67%	-74.50%	34.73%	49.71%	113.41%	-75.15%	-	-
Horiz. %	53.64%	27.27%	106.97%	79.39%	53.03%	24.85%	100.00%	-
DPS	7.50	7.50	16.60	16.60	6.60	6.60	13.30	-31.72%
YoY %	0.00%	-54.82%	0.00%	151.52%	0.00%	-50.38%	-	-
Horiz. %	56.39%	56.39%	124.81%	124.81%	49.62%	49.62%	100.00%	-
NAPS	2.67	2.68	2.60	2.62	2.52	2.51	2.43	6.47%
YoY %	-0.37%	3.08%	-0.76%	3.97%	0.40%	3.29%	-	-
Horiz. %	109.88%	110.29%	107.00%	107.82%	103.70%	103.29%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	43.86	23.53	86.13	63.19	42.53	20.63	80.40	-33.21%
YoY %	86.40%	-72.68%	36.30%	48.58%	106.16%	-74.34%	-	-
Horiz. %	54.55%	29.27%	107.13%	78.59%	52.90%	25.66%	100.00%	-
EPS	17.38	8.90	34.76	25.79	17.22	8.05	32.48	-34.06%
YoY %	95.28%	-74.40%	34.78%	49.77%	113.91%	-75.22%	-	-
Horiz. %	53.51%	27.40%	107.02%	79.40%	53.02%	24.78%	100.00%	-
DPS	7.39	7.42	16.36	16.36	6.51	6.48	13.08	-31.63%
YoY %	-0.40%	-54.65%	0.00%	151.31%	0.46%	-50.46%	-	-
Horiz. %	56.50%	56.73%	125.08%	125.08%	49.77%	49.54%	100.00%	-
NAPS	2.6325	2.651	2.5627	2.5828	2.4851	2.4629	2.3892	6.67%
YoY %	-0.70%	3.45%	-0.78%	3.93%	0.90%	3.08%	-	-
Horiz. %	110.18%	110.96%	107.26%	108.10%	104.01%	103.08%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	5.01	5.30	4.40	4.40	4.09	4.16	3.89	-
P/RPS	11.26	22.28	5.04	6.86	9.48	19.78	4.76	77.44%
YoY %	-49.46%	342.06%	-26.53%	-27.64%	-52.07%	315.55%	-	-
Horiz. %	236.55%	468.07%	105.88%	144.12%	199.16%	415.55%	100.00%	-
P/EPS	28.42	58.89	12.48	16.82	23.43	50.73	11.78	79.78%
YoY %	-51.74%	371.88%	-25.80%	-28.21%	-53.81%	330.65%	-	-
Horiz. %	241.26%	499.92%	105.94%	142.78%	198.90%	430.65%	100.00%	-
EY	3.52	1.70	8.02	5.95	4.27	1.97	8.49	-44.36%
YoY %	107.06%	-78.80%	34.79%	39.34%	116.75%	-76.80%	-	-
Horiz. %	41.46%	20.02%	94.46%	70.08%	50.29%	23.20%	100.00%	-
DY	1.50	1.42	3.77	3.77	1.61	1.59	3.42	-42.24%
YoY %	5.63%	-62.33%	0.00%	134.16%	1.26%	-53.51%	-	-
Horiz. %	43.86%	41.52%	110.23%	110.23%	47.08%	46.49%	100.00%	-
P/NAPS	1.88	1.98	1.69	1.68	1.62	1.66	1.60	11.33%
YoY %	-5.05%	17.16%	0.60%	3.70%	-2.41%	3.75%	-	-
Horiz. %	117.50%	123.75%	105.62%	105.00%	101.25%	103.75%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	06/08/13	21/05/13	19/02/13	20/11/12	15/08/12	23/05/12	-
Price	4.94	5.38	4.97	4.04	4.07	4.32	3.82	-
P/RPS	11.10	22.62	5.69	6.30	9.44	20.54	4.67	78.00%
YoY %	-50.93%	297.54%	-9.68%	-33.26%	-54.04%	339.83%	-	-
Horiz. %	237.69%	484.37%	121.84%	134.90%	202.14%	439.83%	100.00%	-
P/EPS	28.02	59.78	14.09	15.44	23.31	52.68	11.57	80.24%
YoY %	-53.13%	324.27%	-8.74%	-33.76%	-55.75%	355.32%	-	-
Horiz. %	242.18%	516.68%	121.78%	133.45%	201.47%	455.32%	100.00%	-
EY	3.57	1.67	7.10	6.48	4.29	1.90	8.65	-44.53%
YoY %	113.77%	-76.48%	9.57%	51.05%	125.79%	-78.03%	-	-
Horiz. %	41.27%	19.31%	82.08%	74.91%	49.60%	21.97%	100.00%	-
DY	1.52	1.39	3.34	4.11	1.62	1.53	3.48	-42.40%
YoY %	9.35%	-58.38%	-18.73%	153.70%	5.88%	-56.03%	-	-
Horiz. %	43.68%	39.94%	95.98%	118.10%	46.55%	43.97%	100.00%	-
P/NAPS	1.85	2.01	1.91	1.54	1.62	1.72	1.57	11.55%
YoY %	-7.96%	5.24%	24.03%	-4.94%	-5.81%	9.55%	-	-
Horiz. %	117.83%	128.03%	121.66%	98.09%	103.18%	109.55%	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