[ABMB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 34.77%
YoY- 7.04%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,007,550 678,918 364,177 1,333,031 978,026 658,312 319,338 114.66%
PBT 541,605 360,119 183,956 714,020 535,718 357,124 166,368 119.18%
Tax -136,070 -91,093 -46,165 -175,897 -136,445 -90,617 -41,791 119.20%
NP 405,535 269,026 137,791 538,123 399,273 266,507 124,577 119.17%
-
NP to SH 405,535 269,026 137,791 538,044 399,220 266,478 124,532 119.22%
-
Tax Rate 25.12% 25.30% 25.10% 24.63% 25.47% 25.37% 25.12% -
Total Cost 602,015 409,892 226,386 794,908 578,753 391,805 194,761 111.76%
-
Net Worth 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 2.28%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 288,185 114,449 114,825 253,239 253,277 100,735 100,233 101.80%
Div Payout % 71.06% 42.54% 83.33% 47.07% 63.44% 37.80% 80.49% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,943,593 4,074,388 4,103,109 3,966,399 3,997,517 3,846,278 3,811,894 2.28%
NOSH 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,548,106 1,518,682 1.28%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 40.25% 39.63% 37.84% 40.37% 40.82% 40.48% 39.01% -
ROE 10.28% 6.60% 3.36% 13.57% 9.99% 6.93% 3.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.43 44.49 23.79 87.38 64.10 43.13 21.03 114.83%
EPS 26.70 17.70 9.00 35.30 26.20 17.50 8.20 119.21%
DPS 19.00 7.50 7.50 16.60 16.60 6.60 6.60 101.97%
NAPS 2.60 2.67 2.68 2.60 2.62 2.52 2.51 2.36%
Adjusted Per Share Value based on latest NOSH - 1,548,106
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.10 43.86 23.53 86.13 63.19 42.53 20.63 114.69%
EPS 26.20 17.38 8.90 34.76 25.79 17.22 8.05 119.14%
DPS 18.62 7.39 7.42 16.36 16.36 6.51 6.48 101.72%
NAPS 2.548 2.6325 2.651 2.5627 2.5828 2.4851 2.4629 2.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.76 5.01 5.30 4.40 4.40 4.09 4.16 -
P/RPS 7.17 11.26 22.28 5.04 6.86 9.48 19.78 -49.06%
P/EPS 17.80 28.42 58.89 12.48 16.82 23.43 50.73 -50.15%
EY 5.62 3.52 1.70 8.02 5.95 4.27 1.97 100.76%
DY 3.99 1.50 1.42 3.77 3.77 1.61 1.59 84.35%
P/NAPS 1.83 1.88 1.98 1.69 1.68 1.62 1.66 6.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 29/11/13 06/08/13 21/05/13 19/02/13 20/11/12 15/08/12 -
Price 4.69 4.94 5.38 4.97 4.04 4.07 4.32 -
P/RPS 7.06 11.10 22.62 5.69 6.30 9.44 20.54 -50.83%
P/EPS 17.54 28.02 59.78 14.09 15.44 23.31 52.68 -51.86%
EY 5.70 3.57 1.67 7.10 6.48 4.29 1.90 107.59%
DY 4.05 1.52 1.39 3.34 4.11 1.62 1.53 91.01%
P/NAPS 1.80 1.85 2.01 1.91 1.54 1.62 1.72 3.06%

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