[ABMB] QoQ TTM Result on 30-Sep-2008 [#2]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	1,475,914	1,640,363	1,651,415	1,645,748	1,605,455	1,586,010	1,543,859	-2.95%
YoY %	-10.03%	-0.67%	0.34%	2.51%	1.23%	2.73%	-	-
Horiz. %	95.60%	106.25%	106.97%	106.60%	103.99%	102.73%	100.00%	-
PBT	198,791	303,312	405,979	476,708	537,447	502,046	459,956	-42.86%
YoY %	-34.46%	-25.29%	-14.84%	-11.30%	7.05%	9.15%	-	-
Horiz. %	43.22%	65.94%	88.26%	103.64%	116.85%	109.15%	100.00%	-
Tax	-47,982	-74,424	-97,430	-115,340	-128,226	-121,955	-105,167	-40.76%
YoY %	35.53%	23.61%	15.53%	10.05%	-5.14%	-15.96%	-	-
Horiz. %	45.62%	70.77%	92.64%	109.67%	121.93%	115.96%	100.00%	-
NP	150,809	228,888	308,549	361,368	409,221	380,091	354,789	-43.49%
YoY %	-34.11%	-25.82%	-14.62%	-11.69%	7.66%	7.13%	-	-
Horiz. %	42.51%	64.51%	86.97%	101.85%	115.34%	107.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,993	229,121	308,730	361,574	409,144	379,952	354,658	-43.43%
YoY %	-34.10%	-25.79%	-14.61%	-11.63%	7.68%	7.13%	-	-
Horiz. %	42.57%	64.60%	87.05%	101.95%	115.36%	107.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.14%	24.54%	24.00%	24.20%	23.86%	24.29%	22.86%	-
YoY %	-1.63%	2.25%	-0.83%	1.42%	-1.77%	6.26%	-	-
Horiz. %	105.60%	107.35%	104.99%	105.86%	104.37%	106.26%	100.00%	-
Total Cost	1,325,105	1,411,475	1,342,866	1,284,380	1,196,234	1,205,919	1,189,070	7.49%
YoY %	-6.12%	5.11%	4.55%	7.37%	-0.80%	1.42%	-	-
Horiz. %	111.44%	118.70%	112.93%	108.02%	100.60%	101.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,788,666	1,596,659	2,784,628	2,709,111	2,674,502	2,580,518	2,602,215	4.72%
YoY %	74.66%	-42.66%	2.79%	1.29%	3.64%	-0.83%	-	-
Horiz. %	107.17%	61.36%	107.01%	104.11%	102.78%	99.17%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	77,721	96,119	96,119	108,128	108,128	93,255	93,255	-11.44%
YoY %	-19.14%	0.00%	-11.11%	0.00%	15.95%	0.00%	-	-
Horiz. %	83.34%	103.07%	103.07%	115.95%	115.95%	100.00%	100.00%	-
Div Payout %	51.47%	41.95%	31.13%	29.91%	26.43%	24.54%	26.29%	-
YoY %	22.69%	34.76%	4.08%	13.17%	7.70%	-6.66%	-	-
Horiz. %	195.78%	159.57%	118.41%	113.77%	100.53%	93.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	2,788,666	1,596,659	2,784,628	2,709,111	2,674,502	2,580,518	2,602,215	4.72%
YoY %	74.66%	-42.66%	2.79%	1.29%	3.64%	-0.83%	-	-
Horiz. %	107.17%	61.36%	107.01%	104.11%	102.78%	99.17%	100.00%	-
NOSH	1,548,106	896,999	1,538,468	1,539,267	1,537,070	1,545,220	1,548,937	-0.03%
YoY %	72.59%	-41.70%	-0.05%	0.14%	-0.53%	-0.24%	-	-
Horiz. %	99.95%	57.91%	99.32%	99.38%	99.23%	99.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	10.22%	13.95%	18.68%	21.96%	25.49%	23.97%	22.98%	-
YoY %	-26.74%	-25.32%	-14.94%	-13.85%	6.34%	4.31%	-	-
Horiz. %	44.47%	60.70%	81.29%	95.56%	110.92%	104.31%	100.00%	-
ROE	5.41%	14.35%	11.09%	13.35%	15.30%	14.72%	13.63%	-
YoY %	-62.30%	29.40%	-16.93%	-12.75%	3.94%	8.00%	-	-
Horiz. %	39.69%	105.28%	81.36%	97.95%	112.25%	108.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	95.80	182.87	107.34	106.92	104.45	102.64	99.67	-2.60%
YoY %	-47.61%	70.37%	0.39%	2.36%	1.76%	2.98%	-	-
Horiz. %	96.12%	183.48%	107.70%	107.27%	104.80%	102.98%	100.00%	-
EPS	9.80	25.54	20.07	23.49	26.62	24.59	22.90	-43.24%
YoY %	-61.63%	27.25%	-14.56%	-11.76%	8.26%	7.38%	-	-
Horiz. %	42.79%	111.53%	87.64%	102.58%	116.24%	107.38%	100.00%	-
DPS	5.04	10.72	6.25	7.00	7.03	6.04	6.02	-11.18%
YoY %	-52.99%	71.52%	-10.71%	-0.43%	16.39%	0.33%	-	-
Horiz. %	83.72%	178.07%	103.82%	116.28%	116.78%	100.33%	100.00%	-
NAPS	1.81	1.78	1.81	1.76	1.74	1.67	1.68	5.09%
YoY %	1.69%	-1.66%	2.84%	1.15%	4.19%	-0.60%	-	-
Horiz. %	107.74%	105.95%	107.74%	104.76%	103.57%	99.40%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,539,267
RPS	95.34	105.96	106.67	106.31	103.70	102.45	99.73	-2.95%
YoY %	-10.02%	-0.67%	0.34%	2.52%	1.22%	2.73%	-	-
Horiz. %	95.60%	106.25%	106.96%	106.60%	103.98%	102.73%	100.00%	-
EPS	9.75	14.80	19.94	23.36	26.43	24.54	22.91	-43.45%
YoY %	-34.12%	-25.78%	-14.64%	-11.62%	7.70%	7.11%	-	-
Horiz. %	42.56%	64.60%	87.04%	101.96%	115.36%	107.11%	100.00%	-
DPS	5.02	6.21	6.21	6.98	6.98	6.02	6.02	-11.41%
YoY %	-19.16%	0.00%	-11.03%	0.00%	15.95%	0.00%	-	-
Horiz. %	83.39%	103.16%	103.16%	115.95%	115.95%	100.00%	100.00%	-
NAPS	1.8013	1.0314	1.7987	1.75	1.7276	1.6669	1.6809	4.72%
YoY %	74.65%	-42.66%	2.78%	1.30%	3.64%	-0.83%	-	-
Horiz. %	107.16%	61.36%	107.01%	104.11%	102.78%	99.17%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.35	1.69	1.82	2.48	2.77	2.68	3.08	-
P/RPS	2.45	0.92	1.70	2.32	2.65	2.61	3.09	-14.34%
YoY %	166.30%	-45.88%	-26.72%	-12.45%	1.53%	-15.53%	-	-
Horiz. %	79.29%	29.77%	55.02%	75.08%	85.76%	84.47%	100.00%	-
P/EPS	23.98	6.62	9.07	10.56	10.41	10.90	13.45	47.08%
YoY %	262.24%	-27.01%	-14.11%	1.44%	-4.50%	-18.96%	-	-
Horiz. %	178.29%	49.22%	67.43%	78.51%	77.40%	81.04%	100.00%	-
EY	4.17	15.11	11.03	9.47	9.61	9.17	7.43	-31.98%
YoY %	-72.40%	36.99%	16.47%	-1.46%	4.80%	23.42%	-	-
Horiz. %	56.12%	203.36%	148.45%	127.46%	129.34%	123.42%	100.00%	-
DY	2.15	6.34	3.43	2.82	2.54	2.25	1.95	6.73%
YoY %	-66.09%	84.84%	21.63%	11.02%	12.89%	15.38%	-	-
Horiz. %	110.26%	325.13%	175.90%	144.62%	130.26%	115.38%	100.00%	-
P/NAPS	1.30	0.95	1.01	1.41	1.59	1.60	1.83	-20.40%
YoY %	36.84%	-5.94%	-28.37%	-11.32%	-0.62%	-12.57%	-	-
Horiz. %	71.04%	51.91%	55.19%	77.05%	86.89%	87.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	17/06/09	24/02/09	27/11/08	08/08/08	26/05/08	18/02/08	-
Price	2.42	2.24	1.77	1.95	2.78	3.12	2.93	-
P/RPS	2.53	1.22	1.65	1.82	2.66	3.04	2.94	-9.53%
YoY %	107.38%	-26.06%	-9.34%	-31.58%	-12.50%	3.40%	-	-
Horiz. %	86.05%	41.50%	56.12%	61.90%	90.48%	103.40%	100.00%	-
P/EPS	24.69	8.77	8.82	8.30	10.44	12.69	12.80	55.01%
YoY %	181.53%	-0.57%	6.27%	-20.50%	-17.73%	-0.86%	-	-
Horiz. %	192.89%	68.52%	68.91%	64.84%	81.56%	99.14%	100.00%	-
EY	4.05	11.40	11.34	12.05	9.57	7.88	7.81	-35.47%
YoY %	-64.47%	0.53%	-5.89%	25.91%	21.45%	0.90%	-	-
Horiz. %	51.86%	145.97%	145.20%	154.29%	122.54%	100.90%	100.00%	-
DY	2.08	4.78	3.53	3.59	2.53	1.93	2.05	0.97%
YoY %	-56.49%	35.41%	-1.67%	41.90%	31.09%	-5.85%	-	-
Horiz. %	101.46%	233.17%	172.20%	175.12%	123.41%	94.15%	100.00%	-
P/NAPS	1.34	1.26	0.98	1.11	1.60	1.87	1.74	-15.99%
YoY %	6.35%	28.57%	-11.71%	-30.63%	-14.44%	7.47%	-	-
Horiz. %	77.01%	72.41%	56.32%	63.79%	91.95%	107.47%	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