[ABMB] QoQ TTM Result on 31-Mar-2010 [#4]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	1,135,739	1,129,030	1,082,308	1,063,108	1,189,925	1,321,253	1,475,914	-15.98%
YoY %	0.59%	4.32%	1.81%	-10.66%	-9.94%	-10.48%	-	-
Horiz. %	76.95%	76.50%	73.33%	72.03%	80.62%	89.52%	100.00%	-
PBT	546,153	526,330	496,772	408,938	307,209	243,809	198,791	95.79%
YoY %	3.77%	5.95%	21.48%	33.11%	26.00%	22.65%	-	-
Horiz. %	274.74%	264.77%	249.90%	205.71%	154.54%	122.65%	100.00%	-
Tax	-144,659	-136,158	-130,946	-107,438	-82,115	-69,505	-47,982	108.27%
YoY %	-6.24%	-3.98%	-21.88%	-30.84%	-18.14%	-44.86%	-	-
Horiz. %	301.49%	283.77%	272.91%	223.91%	171.14%	144.86%	100.00%	-
NP	401,494	390,172	365,826	301,500	225,094	174,304	150,809	91.74%
YoY %	2.90%	6.66%	21.34%	33.94%	29.14%	15.58%	-	-
Horiz. %	266.23%	258.72%	242.58%	199.92%	149.26%	115.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,521	390,174	365,939	301,424	225,068	174,387	150,993	91.59%
YoY %	2.91%	6.62%	21.40%	33.93%	29.06%	15.49%	-	-
Horiz. %	265.92%	258.41%	242.35%	199.63%	149.06%	115.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	25.87%	26.36%	26.27%	26.73%	28.51%	24.14%	-
YoY %	2.40%	-1.86%	0.34%	-1.72%	-6.24%	18.10%	-	-
Horiz. %	109.73%	107.17%	109.20%	108.82%	110.73%	118.10%	100.00%	-
Total Cost	734,245	738,858	716,482	761,608	964,831	1,146,949	1,325,105	-32.46%
YoY %	-0.62%	3.12%	-5.93%	-21.06%	-15.88%	-13.44%	-	-
Horiz. %	55.41%	55.76%	54.07%	57.48%	72.81%	86.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,272,741	3,190,306	3,137,520	2,935,613	2,935,875	2,830,790	2,788,666	11.22%
YoY %	2.58%	1.68%	6.88%	-0.01%	3.71%	1.51%	-	-
Horiz. %	117.36%	114.40%	112.51%	105.27%	105.28%	101.51%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	107,075	129,146	129,146	98,421	98,421	77,721	77,721	23.74%
YoY %	-17.09%	0.00%	31.22%	0.00%	26.63%	0.00%	-	-
Horiz. %	137.77%	166.17%	166.17%	126.63%	126.63%	100.00%	100.00%	-
Div Payout %	26.67%	33.10%	35.29%	32.65%	43.73%	44.57%	51.47%	-
YoY %	-19.43%	-6.21%	8.09%	-25.34%	-1.88%	-13.41%	-	-
Horiz. %	51.82%	64.31%	68.56%	63.44%	84.96%	86.59%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	3,272,741	3,190,306	3,137,520	2,935,613	2,935,875	2,830,790	2,788,666	11.22%
YoY %	2.58%	1.68%	6.88%	-0.01%	3.71%	1.51%	-	-
Horiz. %	117.36%	114.40%	112.51%	105.27%	105.28%	101.51%	100.00%	-
NOSH	1,522,205	1,526,462	1,538,000	1,545,060	1,537,107	1,530,156	1,548,106	-1.11%
YoY %	-0.28%	-0.75%	-0.46%	0.52%	0.45%	-1.16%	-	-
Horiz. %	98.33%	98.60%	99.35%	99.80%	99.29%	98.84%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	35.35%	34.56%	33.80%	28.36%	18.92%	13.19%	10.22%	-
YoY %	2.29%	2.25%	19.18%	49.89%	43.44%	29.06%	-	-
Horiz. %	345.89%	338.16%	330.72%	277.50%	185.13%	129.06%	100.00%	-
ROE	12.27%	12.23%	11.66%	10.27%	7.67%	6.16%	5.41%	-
YoY %	0.33%	4.89%	13.53%	33.90%	24.51%	13.86%	-	-
Horiz. %	226.80%	226.06%	215.53%	189.83%	141.77%	113.86%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	74.61	73.96	70.37	68.81	77.41	86.35	95.80	-15.31%
YoY %	0.88%	5.10%	2.27%	-11.11%	-10.35%	-9.86%	-	-
Horiz. %	77.88%	77.20%	73.46%	71.83%	80.80%	90.14%	100.00%	-
EPS	26.38	25.56	23.79	19.51	14.64	11.40	9.80	93.15%
YoY %	3.21%	7.44%	21.94%	33.27%	28.42%	16.33%	-	-
Horiz. %	269.18%	260.82%	242.76%	199.08%	149.39%	116.33%	100.00%	-
DPS	7.00	8.40	8.40	6.40	6.40	5.08	5.04	24.40%
YoY %	-16.67%	0.00%	31.25%	0.00%	25.98%	0.79%	-	-
Horiz. %	138.89%	166.67%	166.67%	126.98%	126.98%	100.79%	100.00%	-
NAPS	2.15	2.09	2.04	1.90	1.91	1.85	1.81	12.12%
YoY %	2.87%	2.45%	7.37%	-0.52%	3.24%	2.21%	-	-
Horiz. %	118.78%	115.47%	112.71%	104.97%	105.52%	102.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,545,060
RPS	73.38	72.95	69.93	68.69	76.88	85.37	95.36	-15.98%
YoY %	0.59%	4.32%	1.81%	-10.65%	-9.94%	-10.48%	-	-
Horiz. %	76.95%	76.50%	73.33%	72.03%	80.62%	89.52%	100.00%	-
EPS	25.94	25.21	23.64	19.47	14.54	11.27	9.76	91.53%
YoY %	2.90%	6.64%	21.42%	33.91%	29.02%	15.47%	-	-
Horiz. %	265.78%	258.30%	242.21%	199.49%	148.98%	115.47%	100.00%	-
DPS	6.92	8.34	8.34	6.36	6.36	5.02	5.02	23.78%
YoY %	-17.03%	0.00%	31.13%	0.00%	26.69%	0.00%	-	-
Horiz. %	137.85%	166.14%	166.14%	126.69%	126.69%	100.00%	100.00%	-
NAPS	2.1145	2.0613	2.0271	1.8967	1.8969	1.829	1.8018	11.22%
YoY %	2.58%	1.69%	6.88%	-0.01%	3.71%	1.51%	-	-
Horiz. %	117.35%	114.40%	112.50%	105.27%	105.28%	101.51%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	3.04	3.09	2.95	2.88	2.71	2.54	2.35	-
P/RPS	4.07	4.18	4.19	4.19	3.50	2.94	2.45	40.13%
YoY %	-2.63%	-0.24%	0.00%	19.71%	19.05%	20.00%	-	-
Horiz. %	166.12%	170.61%	171.02%	171.02%	142.86%	120.00%	100.00%	-
P/EPS	11.52	12.09	12.40	14.76	18.51	22.29	23.98	-38.57%
YoY %	-4.71%	-2.50%	-15.99%	-20.26%	-16.96%	-7.05%	-	-
Horiz. %	48.04%	50.42%	51.71%	61.55%	77.19%	92.95%	100.00%	-
EY	8.68	8.27	8.07	6.77	5.40	4.49	4.17	62.80%
YoY %	4.96%	2.48%	19.20%	25.37%	20.27%	7.67%	-	-
Horiz. %	208.15%	198.32%	193.53%	162.35%	129.50%	107.67%	100.00%	-
DY	2.30	2.72	2.85	2.22	2.36	2.00	2.15	4.58%
YoY %	-15.44%	-4.56%	28.38%	-5.93%	18.00%	-6.98%	-	-
Horiz. %	106.98%	126.51%	132.56%	103.26%	109.77%	93.02%	100.00%	-
P/NAPS	1.41	1.48	1.45	1.52	1.42	1.37	1.30	5.54%
YoY %	-4.73%	2.07%	-4.61%	7.04%	3.65%	5.38%	-	-
Horiz. %	108.46%	113.85%	111.54%	116.92%	109.23%	105.38%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	22/11/10	20/08/10	31/05/10	11/02/10	25/11/09	17/08/09	-
Price	3.10	3.17	3.05	2.78	2.55	2.81	2.42	-
P/RPS	4.15	4.29	4.33	4.04	3.29	3.25	2.53	38.96%
YoY %	-3.26%	-0.92%	7.18%	22.80%	1.23%	28.46%	-	-
Horiz. %	164.03%	169.57%	171.15%	159.68%	130.04%	128.46%	100.00%	-
P/EPS	11.75	12.40	12.82	14.25	17.42	24.66	24.69	-38.96%
YoY %	-5.24%	-3.28%	-10.04%	-18.20%	-29.36%	-0.12%	-	-
Horiz. %	47.59%	50.22%	51.92%	57.72%	70.55%	99.88%	100.00%	-
EY	8.51	8.06	7.80	7.02	5.74	4.06	4.05	63.83%
YoY %	5.58%	3.33%	11.11%	22.30%	41.38%	0.25%	-	-
Horiz. %	210.12%	199.01%	192.59%	173.33%	141.73%	100.25%	100.00%	-
DY	2.26	2.65	2.75	2.30	2.51	1.81	2.08	5.67%
YoY %	-14.72%	-3.64%	19.57%	-8.37%	38.67%	-12.98%	-	-
Horiz. %	108.65%	127.40%	132.21%	110.58%	120.67%	87.02%	100.00%	-
P/NAPS	1.44	1.52	1.50	1.46	1.34	1.52	1.34	4.90%
YoY %	-5.26%	1.33%	2.74%	8.96%	-11.84%	13.43%	-	-
Horiz. %	107.46%	113.43%	111.94%	108.96%	100.00%	113.43%	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