[ABMB] QoQ TTM Result on 31-Dec-2009 [#3]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	1,129,030	1,082,308	1,063,108	1,189,925	1,321,253	1,475,914	1,640,363	-22.02%
YoY %	4.32%	1.81%	-10.66%	-9.94%	-10.48%	-10.03%	-	-
Horiz. %	68.83%	65.98%	64.81%	72.54%	80.55%	89.97%	100.00%	-
PBT	526,330	496,772	408,938	307,209	243,809	198,791	303,312	44.35%
YoY %	5.95%	21.48%	33.11%	26.00%	22.65%	-34.46%	-	-
Horiz. %	173.53%	163.78%	134.82%	101.28%	80.38%	65.54%	100.00%	-
Tax	-136,158	-130,946	-107,438	-82,115	-69,505	-47,982	-74,424	49.52%
YoY %	-3.98%	-21.88%	-30.84%	-18.14%	-44.86%	35.53%	-	-
Horiz. %	182.95%	175.95%	144.36%	110.33%	93.39%	64.47%	100.00%	-
NP	390,172	365,826	301,500	225,094	174,304	150,809	228,888	42.65%
YoY %	6.66%	21.34%	33.94%	29.14%	15.58%	-34.11%	-	-
Horiz. %	170.46%	159.83%	131.72%	98.34%	76.15%	65.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	390,174	365,939	301,424	225,068	174,387	150,993	229,121	42.55%
YoY %	6.62%	21.40%	33.93%	29.06%	15.49%	-34.10%	-	-
Horiz. %	170.29%	159.71%	131.56%	98.23%	76.11%	65.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.87%	26.36%	26.27%	26.73%	28.51%	24.14%	24.54%	-
YoY %	-1.86%	0.34%	-1.72%	-6.24%	18.10%	-1.63%	-	-
Horiz. %	105.42%	107.42%	107.05%	108.92%	116.18%	98.37%	100.00%	-
Total Cost	738,858	716,482	761,608	964,831	1,146,949	1,325,105	1,411,475	-35.02%
YoY %	3.12%	-5.93%	-21.06%	-15.88%	-13.44%	-6.12%	-	-
Horiz. %	52.35%	50.76%	53.96%	68.36%	81.26%	93.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,190,306	3,137,520	2,935,613	2,935,875	2,830,790	2,788,666	1,596,659	58.57%
YoY %	1.68%	6.88%	-0.01%	3.71%	1.51%	74.66%	-	-
Horiz. %	199.81%	196.51%	183.86%	183.88%	177.29%	174.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	129,146	129,146	98,421	98,421	77,721	77,721	96,119	21.74%
YoY %	0.00%	31.22%	0.00%	26.63%	0.00%	-19.14%	-	-
Horiz. %	134.36%	134.36%	102.39%	102.39%	80.86%	80.86%	100.00%	-
Div Payout %	33.10%	35.29%	32.65%	43.73%	44.57%	51.47%	41.95%	-
YoY %	-6.21%	8.09%	-25.34%	-1.88%	-13.41%	22.69%	-	-
Horiz. %	78.90%	84.12%	77.83%	104.24%	106.25%	122.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	3,190,306	3,137,520	2,935,613	2,935,875	2,830,790	2,788,666	1,596,659	58.57%
YoY %	1.68%	6.88%	-0.01%	3.71%	1.51%	74.66%	-	-
Horiz. %	199.81%	196.51%	183.86%	183.88%	177.29%	174.66%	100.00%	-
NOSH	1,526,462	1,538,000	1,545,060	1,537,107	1,530,156	1,548,106	896,999	42.49%
YoY %	-0.75%	-0.46%	0.52%	0.45%	-1.16%	72.59%	-	-
Horiz. %	170.17%	171.46%	172.25%	171.36%	170.59%	172.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	34.56%	33.80%	28.36%	18.92%	13.19%	10.22%	13.95%	-
YoY %	2.25%	19.18%	49.89%	43.44%	29.06%	-26.74%	-	-
Horiz. %	247.74%	242.29%	203.30%	135.63%	94.55%	73.26%	100.00%	-
ROE	12.23%	11.66%	10.27%	7.67%	6.16%	5.41%	14.35%	-
YoY %	4.89%	13.53%	33.90%	24.51%	13.86%	-62.30%	-	-
Horiz. %	85.23%	81.25%	71.57%	53.45%	42.93%	37.70%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	73.96	70.37	68.81	77.41	86.35	95.80	182.87	-45.28%
YoY %	5.10%	2.27%	-11.11%	-10.35%	-9.86%	-47.61%	-	-
Horiz. %	40.44%	38.48%	37.63%	42.33%	47.22%	52.39%	100.00%	-
EPS	25.56	23.79	19.51	14.64	11.40	9.80	25.54	0.05%
YoY %	7.44%	21.94%	33.27%	28.42%	16.33%	-61.63%	-	-
Horiz. %	100.08%	93.15%	76.39%	57.32%	44.64%	38.37%	100.00%	-
DPS	8.40	8.40	6.40	6.40	5.08	5.04	10.72	-14.99%
YoY %	0.00%	31.25%	0.00%	25.98%	0.79%	-52.99%	-	-
Horiz. %	78.36%	78.36%	59.70%	59.70%	47.39%	47.01%	100.00%	-
NAPS	2.09	2.04	1.90	1.91	1.85	1.81	1.78	11.28%
YoY %	2.45%	7.37%	-0.52%	3.24%	2.21%	1.69%	-	-
Horiz. %	117.42%	114.61%	106.74%	107.30%	103.93%	101.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,537,107
RPS	72.93	69.91	68.67	76.86	85.35	95.34	105.96	-22.02%
YoY %	4.32%	1.81%	-10.66%	-9.95%	-10.48%	-10.02%	-	-
Horiz. %	68.83%	65.98%	64.81%	72.54%	80.55%	89.98%	100.00%	-
EPS	25.20	23.64	19.47	14.54	11.26	9.75	14.80	42.54%
YoY %	6.60%	21.42%	33.91%	29.13%	15.49%	-34.12%	-	-
Horiz. %	170.27%	159.73%	131.55%	98.24%	76.08%	65.88%	100.00%	-
DPS	8.34	8.34	6.36	6.36	5.02	5.02	6.21	21.70%
YoY %	0.00%	31.13%	0.00%	26.69%	0.00%	-19.16%	-	-
Horiz. %	134.30%	134.30%	102.42%	102.42%	80.84%	80.84%	100.00%	-
NAPS	2.0608	2.0267	1.8963	1.8964	1.8286	1.8013	1.0314	58.57%
YoY %	1.68%	6.88%	-0.01%	3.71%	1.52%	74.65%	-	-
Horiz. %	199.81%	196.50%	183.86%	183.87%	177.29%	174.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	3.09	2.95	2.88	2.71	2.54	2.35	1.69	-
P/RPS	4.18	4.19	4.19	3.50	2.94	2.45	0.92	174.06%
YoY %	-0.24%	0.00%	19.71%	19.05%	20.00%	166.30%	-	-
Horiz. %	454.35%	455.43%	455.43%	380.43%	319.57%	266.30%	100.00%	-
P/EPS	12.09	12.40	14.76	18.51	22.29	23.98	6.62	49.35%
YoY %	-2.50%	-15.99%	-20.26%	-16.96%	-7.05%	262.24%	-	-
Horiz. %	182.63%	187.31%	222.96%	279.61%	336.71%	362.24%	100.00%	-
EY	8.27	8.07	6.77	5.40	4.49	4.17	15.11	-33.06%
YoY %	2.48%	19.20%	25.37%	20.27%	7.67%	-72.40%	-	-
Horiz. %	54.73%	53.41%	44.80%	35.74%	29.72%	27.60%	100.00%	-
DY	2.72	2.85	2.22	2.36	2.00	2.15	6.34	-43.08%
YoY %	-4.56%	28.38%	-5.93%	18.00%	-6.98%	-66.09%	-	-
Horiz. %	42.90%	44.95%	35.02%	37.22%	31.55%	33.91%	100.00%	-
P/NAPS	1.48	1.45	1.52	1.42	1.37	1.30	0.95	34.35%
YoY %	2.07%	-4.61%	7.04%	3.65%	5.38%	36.84%	-	-
Horiz. %	155.79%	152.63%	160.00%	149.47%	144.21%	136.84%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/11/10	20/08/10	31/05/10	11/02/10	25/11/09	17/08/09	17/06/09	-
Price	3.17	3.05	2.78	2.55	2.81	2.42	2.24	-
P/RPS	4.29	4.33	4.04	3.29	3.25	2.53	1.22	131.06%
YoY %	-0.92%	7.18%	22.80%	1.23%	28.46%	107.38%	-	-
Horiz. %	351.64%	354.92%	331.15%	269.67%	266.39%	207.38%	100.00%	-
P/EPS	12.40	12.82	14.25	17.42	24.66	24.69	8.77	25.94%
YoY %	-3.28%	-10.04%	-18.20%	-29.36%	-0.12%	181.53%	-	-
Horiz. %	141.39%	146.18%	162.49%	198.63%	281.19%	281.53%	100.00%	-
EY	8.06	7.80	7.02	5.74	4.06	4.05	11.40	-20.61%
YoY %	3.33%	11.11%	22.30%	41.38%	0.25%	-64.47%	-	-
Horiz. %	70.70%	68.42%	61.58%	50.35%	35.61%	35.53%	100.00%	-
DY	2.65	2.75	2.30	2.51	1.81	2.08	4.78	-32.49%
YoY %	-3.64%	19.57%	-8.37%	38.67%	-12.98%	-56.49%	-	-
Horiz. %	55.44%	57.53%	48.12%	52.51%	37.87%	43.51%	100.00%	-
P/NAPS	1.52	1.50	1.46	1.34	1.52	1.34	1.26	13.30%
YoY %	1.33%	2.74%	8.96%	-11.84%	13.43%	6.35%	-	-
Horiz. %	120.63%	119.05%	115.87%	106.35%	120.63%	106.35%	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