[ABMB] YoY Annual (Unaudited) Result on 31-Mar-2009 [#4]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annual (Unaudited) Result
Revenue	1,244,318	1,128,716	1,064,519	1,640,386	1,586,010	1,458,827	1,283,254	-0.51%
YoY %	10.24%	6.03%	-35.11%	3.43%	8.72%	13.68%	-	-
Horiz. %	96.97%	87.96%	82.95%	127.83%	123.59%	113.68%	100.00%	-
PBT	674,643	553,113	408,938	303,312	502,050	150,812	-283,119	-
YoY %	21.97%	35.26%	34.82%	-39.59%	232.90%	153.27%	-	-
Horiz. %	-238.29%	-195.36%	-144.44%	-107.13%	-177.33%	-53.27%	100.00%	-
Tax	-171,524	-143,962	-107,438	-74,424	-121,955	-43,449	81,695	-
YoY %	-19.15%	-34.00%	-44.36%	38.97%	-180.69%	-153.18%	-	-
Horiz. %	-209.96%	-176.22%	-131.51%	-91.10%	-149.28%	-53.18%	100.00%	-
NP	503,119	409,151	301,500	228,888	380,095	107,363	-201,424	-
YoY %	22.97%	35.71%	31.72%	-39.78%	254.03%	153.30%	-	-
Horiz. %	-249.78%	-203.13%	-149.68%	-113.63%	-188.70%	-53.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	502,635	409,202	301,424	229,121	379,956	107,258	-201,810	-
YoY %	22.83%	35.76%	31.56%	-39.70%	254.24%	153.15%	-	-
Horiz. %	-249.06%	-202.77%	-149.36%	-113.53%	-188.27%	-53.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	26.03%	26.27%	24.54%	24.29%	28.81%	-	-
YoY %	-2.34%	-0.91%	7.05%	1.03%	-15.69%	0.00%	-	-
Horiz. %	88.23%	90.35%	91.18%	85.18%	84.31%	100.00%	-	-
Total Cost	741,199	719,565	763,019	1,411,498	1,205,915	1,351,464	1,484,678	-10.92%
YoY %	3.01%	-5.70%	-45.94%	17.05%	-10.77%	-8.97%	-	-
Horiz. %	49.92%	48.47%	51.39%	95.07%	81.22%	91.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,697,881	3,325,724	2,907,134	2,737,150	2,497,152	1,885,854	1,736,125	13.41%
YoY %	11.19%	14.40%	6.21%	9.61%	32.41%	8.62%	-	-
Horiz. %	213.00%	191.56%	167.45%	157.66%	143.83%	108.62%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	202,394	107,281	97,924	96,107	93,456	-	-	-
YoY %	88.66%	9.56%	1.89%	2.84%	0.00%	-	-	-
Horiz. %	216.57%	114.79%	104.78%	102.84%	100.00%	-	-	-
Div Payout %	40.27%	26.22%	32.49%	41.95%	24.60%	-	-	-
YoY %	53.59%	-19.30%	-22.55%	70.53%	0.00%	-	-	-
Horiz. %	163.70%	106.59%	132.07%	170.53%	100.00%	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	3,697,881	3,325,724	2,907,134	2,737,150	2,497,152	1,885,854	1,736,125	13.41%
YoY %	11.19%	14.40%	6.21%	9.61%	32.41%	8.62%	-	-
Horiz. %	213.00%	191.56%	167.45%	157.66%	143.83%	108.62%	100.00%	-
NOSH	1,521,761	1,532,591	1,530,071	1,537,724	1,495,301	1,178,659	1,165,184	4.54%
YoY %	-0.71%	0.16%	-0.50%	2.84%	26.86%	1.16%	-	-
Horiz. %	130.60%	131.53%	131.32%	131.97%	128.33%	101.16%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	40.43%	36.25%	28.32%	13.95%	23.97%	7.36%	-15.70%	-
YoY %	11.53%	28.00%	103.01%	-41.80%	225.68%	146.88%	-	-
Horiz. %	-257.52%	-230.89%	-180.38%	-88.85%	-152.68%	-46.88%	100.00%	-
ROE	13.59%	12.30%	10.37%	8.37%	15.22%	5.69%	-11.62%	-
YoY %	10.49%	18.61%	23.89%	-45.01%	167.49%	148.97%	-	-
Horiz. %	-116.95%	-105.85%	-89.24%	-72.03%	-130.98%	-48.97%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	81.77	73.65	69.57	106.68	106.07	123.77	110.13	-4.83%
YoY %	11.03%	5.86%	-34.79%	0.58%	-14.30%	12.39%	-	-
Horiz. %	74.25%	66.88%	63.17%	96.87%	96.31%	112.39%	100.00%	-
EPS	33.00	26.70	19.70	14.90	25.41	9.13	-17.30	-
YoY %	23.60%	35.53%	32.21%	-41.36%	178.31%	152.77%	-	-
Horiz. %	-190.75%	-154.34%	-113.87%	-86.13%	-146.88%	-52.77%	100.00%	-
DPS	13.30	7.00	6.40	6.25	6.25	0.00	0.00	-
YoY %	90.00%	9.38%	2.40%	0.00%	0.00%	0.00%	-	-
Horiz. %	212.80%	112.00%	102.40%	100.00%	100.00%	-	-	-
NAPS	2.43	2.17	1.90	1.78	1.67	1.60	1.49	8.48%
YoY %	11.98%	14.21%	6.74%	6.59%	4.37%	7.38%	-	-
Horiz. %	163.09%	145.64%	127.52%	119.46%	112.08%	107.38%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 896,999
RPS	80.38	72.91	68.76	105.96	102.45	94.23	82.89	-0.51%
YoY %	10.25%	6.04%	-35.11%	3.43%	8.72%	13.68%	-	-
Horiz. %	96.97%	87.96%	82.95%	127.83%	123.60%	113.68%	100.00%	-
EPS	32.47	26.43	19.47	14.80	24.54	6.93	-13.04	-
YoY %	22.85%	35.75%	31.55%	-39.69%	254.11%	153.14%	-	-
Horiz. %	-249.00%	-202.68%	-149.31%	-113.50%	-188.19%	-53.14%	100.00%	-
DPS	13.07	6.93	6.33	6.21	6.04	0.00	0.00	-
YoY %	88.60%	9.48%	1.93%	2.81%	0.00%	0.00%	-	-
Horiz. %	216.39%	114.74%	104.80%	102.81%	100.00%	-	-	-
NAPS	2.3886	2.1483	1.8779	1.7681	1.613	1.2182	1.1215	13.41%
YoY %	11.19%	14.40%	6.21%	9.62%	32.41%	8.62%	-	-
Horiz. %	212.98%	191.56%	167.45%	157.65%	143.83%	108.62%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	3.89	3.17	2.88	1.69	2.68	2.87	2.16	-
P/RPS	4.76	4.30	4.14	1.58	2.53	2.32	1.96	15.92%
YoY %	10.70%	3.86%	162.03%	-37.55%	9.05%	18.37%	-	-
Horiz. %	242.86%	219.39%	211.22%	80.61%	129.08%	118.37%	100.00%	-
P/EPS	11.78	11.87	14.62	11.34	10.55	31.54	-12.47	-
YoY %	-0.76%	-18.81%	28.92%	7.49%	-66.55%	352.93%	-	-
Horiz. %	-94.47%	-95.19%	-117.24%	-90.94%	-84.60%	-252.93%	100.00%	-
EY	8.49	8.42	6.84	8.82	9.48	3.17	-8.02	-
YoY %	0.83%	23.10%	-22.45%	-6.96%	199.05%	139.53%	-	-
Horiz. %	-105.86%	-104.99%	-85.29%	-109.98%	-118.20%	-39.53%	100.00%	-
DY	3.42	2.21	2.22	3.70	2.33	0.00	0.00	-
YoY %	54.75%	-0.45%	-40.00%	58.80%	0.00%	0.00%	-	-
Horiz. %	146.78%	94.85%	95.28%	158.80%	100.00%	-	-	-
P/NAPS	1.60	1.46	1.52	0.95	1.60	1.79	1.45	1.65%
YoY %	9.59%	-3.95%	60.00%	-40.63%	-10.61%	23.45%	-	-
Horiz. %	110.34%	100.69%	104.83%	65.52%	110.34%	123.45%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/12	25/05/11	31/05/10	17/06/09	26/05/08	28/05/07	30/05/06	-
Price	3.82	3.05	2.78	2.24	3.12	2.89	2.16	-
P/RPS	4.67	4.14	4.00	2.10	2.94	2.33	1.96	15.55%
YoY %	12.80%	3.50%	90.48%	-28.57%	26.18%	18.88%	-	-
Horiz. %	238.27%	211.22%	204.08%	107.14%	150.00%	118.88%	100.00%	-
P/EPS	11.57	11.42	14.11	15.03	12.28	31.76	-12.47	-
YoY %	1.31%	-19.06%	-6.12%	22.39%	-61.34%	354.69%	-	-
Horiz. %	-92.78%	-91.58%	-113.15%	-120.53%	-98.48%	-254.69%	100.00%	-
EY	8.65	8.75	7.09	6.65	8.14	3.15	-8.02	-
YoY %	-1.14%	23.41%	6.62%	-18.30%	158.41%	139.28%	-	-
Horiz. %	-107.86%	-109.10%	-88.40%	-82.92%	-101.50%	-39.28%	100.00%	-
DY	3.48	2.30	2.30	2.79	2.00	0.00	0.00	-
YoY %	51.30%	0.00%	-17.56%	39.50%	0.00%	0.00%	-	-
Horiz. %	174.00%	115.00%	115.00%	139.50%	100.00%	-	-	-
P/NAPS	1.57	1.41	1.46	1.26	1.87	1.81	1.45	1.33%
YoY %	11.35%	-3.42%	15.87%	-32.62%	3.31%	24.83%	-	-
Horiz. %	108.28%	97.24%	100.69%	86.90%	128.97%	124.83%	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