[ABMB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	1,236,011	826,414	421,472	1,586,010	1,170,583	766,653	402,027	110.71%
YoY %	49.56%	96.08%	-73.43%	35.49%	52.69%	90.70%	-	-
Horiz. %	307.44%	205.56%	104.84%	394.50%	291.17%	190.70%	100.00%	-
PBT	297,639	230,026	166,964	502,050	393,710	255,368	131,563	71.90%
YoY %	29.39%	37.77%	-66.74%	27.52%	54.17%	94.10%	-	-
Horiz. %	226.23%	174.84%	126.91%	381.60%	299.26%	194.10%	100.00%	-
Tax	-69,594	-51,182	-42,690	-121,955	-94,119	-57,797	-36,419	53.68%
YoY %	-35.97%	-19.89%	65.00%	-29.58%	-62.84%	-58.70%	-	-
Horiz. %	191.09%	140.54%	117.22%	334.87%	258.43%	158.70%	100.00%	-
NP	228,045	178,844	124,274	380,095	299,591	197,571	95,144	78.62%
YoY %	27.51%	43.91%	-67.30%	26.87%	51.64%	107.65%	-	-
Horiz. %	239.68%	187.97%	130.62%	399.49%	314.88%	207.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,224	178,993	124,349	379,956	299,450	197,375	95,157	78.70%
YoY %	27.50%	43.94%	-67.27%	26.88%	51.72%	107.42%	-	-
Horiz. %	239.84%	188.10%	130.68%	399.29%	314.69%	207.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.38%	22.25%	25.57%	24.29%	23.91%	22.63%	27.68%	-
YoY %	5.08%	-12.98%	5.27%	1.59%	5.66%	-18.24%	-	-
Horiz. %	84.47%	80.38%	92.38%	87.75%	86.38%	81.76%	100.00%	-
Total Cost	1,007,966	647,570	297,198	1,205,915	870,992	569,082	306,883	120.16%
YoY %	55.65%	117.89%	-75.35%	38.45%	53.05%	85.44%	-	-
Horiz. %	328.45%	211.02%	96.84%	392.96%	283.82%	185.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,783,594	2,706,423	2,674,502	2,497,152	2,488,011	2,345,909	2,126,563	19.56%
YoY %	2.85%	1.19%	7.10%	0.37%	6.06%	10.31%	-	-
Horiz. %	130.90%	127.27%	125.77%	117.43%	117.00%	110.31%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	96,118	38,443	38,426	93,456	92,559	25,341	23,553	154.28%
YoY %	150.03%	0.04%	-58.88%	0.97%	265.25%	7.59%	-	-
Horiz. %	408.09%	163.22%	163.15%	396.79%	392.98%	107.59%	100.00%	-
Div Payout %	42.12%	21.48%	30.90%	24.60%	30.91%	12.84%	24.75%	-
YoY %	96.09%	-30.49%	25.61%	-20.41%	140.73%	-48.12%	-	-
Horiz. %	170.18%	86.79%	124.85%	99.39%	124.89%	51.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	2,783,594	2,706,423	2,674,502	2,497,152	2,488,011	2,345,909	2,126,563	19.56%
YoY %	2.85%	1.19%	7.10%	0.37%	6.06%	10.31%	-	-
Horiz. %	130.90%	127.27%	125.77%	117.43%	117.00%	110.31%	100.00%	-
NOSH	1,537,897	1,537,740	1,537,070	1,495,301	1,480,959	1,448,092	1,345,926	9.25%
YoY %	0.01%	0.04%	2.79%	0.97%	2.27%	7.59%	-	-
Horiz. %	114.26%	114.25%	114.20%	111.10%	110.03%	107.59%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	18.45%	21.64%	29.49%	23.97%	25.59%	25.77%	23.67%	-
YoY %	-14.74%	-26.62%	23.03%	-6.33%	-0.70%	8.87%	-	-
Horiz. %	77.95%	91.42%	124.59%	101.27%	108.11%	108.87%	100.00%	-
ROE	8.20%	6.61%	4.65%	15.22%	12.04%	8.41%	4.47%	-
YoY %	24.05%	42.15%	-69.45%	26.41%	43.16%	88.14%	-	-
Horiz. %	183.45%	147.87%	104.03%	340.49%	269.35%	188.14%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	80.37	53.74	27.42	106.07	79.04	52.94	29.87	92.87%
YoY %	49.55%	95.99%	-74.15%	34.20%	49.30%	77.23%	-	-
Horiz. %	269.07%	179.91%	91.80%	355.11%	264.61%	177.23%	100.00%	-
EPS	14.80	11.60	8.09	25.41	20.22	13.63	7.07	63.27%
YoY %	27.59%	43.39%	-68.16%	25.67%	48.35%	92.79%	-	-
Horiz. %	209.34%	164.07%	114.43%	359.41%	286.00%	192.79%	100.00%	-
DPS	6.25	2.50	2.50	6.25	6.25	1.75	1.75	132.74%
YoY %	150.00%	0.00%	-60.00%	0.00%	257.14%	0.00%	-	-
Horiz. %	357.14%	142.86%	142.86%	357.14%	357.14%	100.00%	100.00%	-
NAPS	1.81	1.76	1.74	1.67	1.68	1.62	1.58	9.43%
YoY %	2.84%	1.15%	4.19%	-0.60%	3.70%	2.53%	-	-
Horiz. %	114.56%	111.39%	110.13%	105.70%	106.33%	102.53%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,545,220
RPS	79.84	53.38	27.23	102.45	75.61	49.52	25.97	110.71%
YoY %	49.57%	96.03%	-73.42%	35.50%	52.69%	90.68%	-	-
Horiz. %	307.43%	205.54%	104.85%	394.49%	291.14%	190.68%	100.00%	-
EPS	14.74	11.56	8.03	24.54	19.34	12.75	6.15	78.62%
YoY %	27.51%	43.96%	-67.28%	26.89%	51.69%	107.32%	-	-
Horiz. %	239.67%	187.97%	130.57%	399.02%	314.47%	207.32%	100.00%	-
DPS	6.21	2.48	2.48	6.04	5.98	1.64	1.52	154.47%
YoY %	150.40%	0.00%	-58.94%	1.00%	264.63%	7.89%	-	-
Horiz. %	408.55%	163.16%	163.16%	397.37%	393.42%	107.89%	100.00%	-
NAPS	1.7981	1.7482	1.7276	1.613	1.6071	1.5153	1.3737	19.56%
YoY %	2.85%	1.19%	7.10%	0.37%	6.06%	10.31%	-	-
Horiz. %	130.89%	127.26%	125.76%	117.42%	116.99%	110.31%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.82	2.48	2.77	2.68	3.08	3.10	3.54	-
P/RPS	2.26	4.61	10.10	2.53	3.90	5.86	11.85	-66.70%
YoY %	-50.98%	-54.36%	299.21%	-35.13%	-33.45%	-50.55%	-	-
Horiz. %	19.07%	38.90%	85.23%	21.35%	32.91%	49.45%	100.00%	-
P/EPS	12.26	21.31	34.24	10.55	15.23	22.74	50.07	-60.69%
YoY %	-42.47%	-37.76%	224.55%	-30.73%	-33.03%	-54.58%	-	-
Horiz. %	24.49%	42.56%	68.38%	21.07%	30.42%	45.42%	100.00%	-
EY	8.15	4.69	2.92	9.48	6.56	4.40	2.00	154.04%
YoY %	73.77%	60.62%	-69.20%	44.51%	49.09%	120.00%	-	-
Horiz. %	407.50%	234.50%	146.00%	474.00%	328.00%	220.00%	100.00%	-
DY	3.43	1.01	0.90	2.33	2.03	0.56	0.49	263.77%
YoY %	239.60%	12.22%	-61.37%	14.78%	262.50%	14.29%	-	-
Horiz. %	700.00%	206.12%	183.67%	475.51%	414.29%	114.29%	100.00%	-
P/NAPS	1.01	1.41	1.59	1.60	1.83	1.91	2.24	-41.05%
YoY %	-28.37%	-11.32%	-0.62%	-12.57%	-4.19%	-14.73%	-	-
Horiz. %	45.09%	62.95%	70.98%	71.43%	81.70%	85.27%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	27/11/08	08/08/08	26/05/08	18/02/08	28/11/07	17/08/07	-
Price	1.77	1.95	2.78	3.12	2.93	2.81	2.63	-
P/RPS	2.20	3.63	10.14	2.94	3.71	5.31	8.80	-60.14%
YoY %	-39.39%	-64.20%	244.90%	-20.75%	-30.13%	-39.66%	-	-
Horiz. %	25.00%	41.25%	115.23%	33.41%	42.16%	60.34%	100.00%	-
P/EPS	11.93	16.75	34.36	12.28	14.49	20.62	37.20	-52.98%
YoY %	-28.78%	-51.25%	179.80%	-15.25%	-29.73%	-44.57%	-	-
Horiz. %	32.07%	45.03%	92.37%	33.01%	38.95%	55.43%	100.00%	-
EY	8.38	5.97	2.91	8.14	6.90	4.85	2.69	112.56%
YoY %	40.37%	105.15%	-64.25%	17.97%	42.27%	80.30%	-	-
Horiz. %	311.52%	221.93%	108.18%	302.60%	256.51%	180.30%	100.00%	-
DY	3.53	1.28	0.90	2.00	2.13	0.62	0.67	201.26%
YoY %	175.78%	42.22%	-55.00%	-6.10%	243.55%	-7.46%	-	-
Horiz. %	526.87%	191.04%	134.33%	298.51%	317.91%	92.54%	100.00%	-
P/NAPS	0.98	1.11	1.60	1.87	1.74	1.73	1.66	-29.51%
YoY %	-11.71%	-30.63%	-14.44%	7.47%	0.58%	4.22%	-	-
Horiz. %	59.04%	66.87%	96.39%	112.65%	104.82%	104.22%	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