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

Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 49.81%
YoY- 5.02%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 678,918 364,177 1,333,031 978,026 658,312 319,338 1,244,318 -33.20%
PBT 360,119 183,956 714,020 535,718 357,124 166,368 674,643 -34.17%
Tax -91,093 -46,165 -175,897 -136,445 -90,617 -41,791 -171,524 -34.39%
NP 269,026 137,791 538,123 399,273 266,507 124,577 503,119 -34.09%
-
NP to SH 269,026 137,791 538,044 399,220 266,478 124,532 502,635 -34.05%
-
Tax Rate 25.30% 25.10% 24.63% 25.47% 25.37% 25.12% 25.42% -
Total Cost 409,892 226,386 794,908 578,753 391,805 194,761 741,199 -32.60%
-
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%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 114,449 114,825 253,239 253,277 100,735 100,233 202,394 -31.59%
Div Payout % 42.54% 83.33% 47.07% 63.44% 37.80% 80.49% 40.27% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,518,682 1,521,761 1.14%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 39.63% 37.84% 40.37% 40.82% 40.48% 39.01% 40.43% -
ROE 6.60% 3.36% 13.57% 9.99% 6.93% 3.27% 13.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.49 23.79 87.38 64.10 43.13 21.03 81.77 -33.32%
EPS 17.70 9.00 35.30 26.20 17.50 8.20 33.00 -33.96%
DPS 7.50 7.50 16.60 16.60 6.60 6.60 13.30 -31.72%
NAPS 2.67 2.68 2.60 2.62 2.52 2.51 2.43 6.47%
Adjusted Per Share Value based on latest NOSH - 1,548,106
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.85 23.52 86.11 63.18 42.52 20.63 80.38 -33.21%
EPS 17.38 8.90 34.75 25.79 17.21 8.04 32.47 -34.05%
DPS 7.39 7.42 16.36 16.36 6.51 6.47 13.07 -31.59%
NAPS 2.6319 2.6504 2.5621 2.5822 2.4845 2.4623 2.3886 6.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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%
P/EPS 28.42 58.89 12.48 16.82 23.43 50.73 11.78 79.78%
EY 3.52 1.70 8.02 5.95 4.27 1.97 8.49 -44.36%
DY 1.50 1.42 3.77 3.77 1.61 1.59 3.42 -42.24%
P/NAPS 1.88 1.98 1.69 1.68 1.62 1.66 1.60 11.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
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%
P/EPS 28.02 59.78 14.09 15.44 23.31 52.68 11.57 80.24%
EY 3.57 1.67 7.10 6.48 4.29 1.90 8.65 -44.53%
DY 1.52 1.39 3.34 4.11 1.62 1.53 3.48 -42.40%
P/NAPS 1.85 2.01 1.91 1.54 1.62 1.72 1.57 11.55%

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

Post a Comment