[ABMB] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,357,836	1,316,624	1,240,472	1,146,406	1,017,384	1,652,828	1,533,306	-2.00%
YoY %	3.13%	6.14%	8.21%	12.68%	-38.45%	7.80%	-	-
Horiz. %	88.56%	85.87%	80.90%	74.77%	66.35%	107.80%	100.00%	-
PBT	720,238	714,248	681,942	575,830	341,046	460,052	510,736	5.89%
YoY %	0.84%	4.74%	18.43%	68.84%	-25.87%	-9.92%	-	-
Horiz. %	141.02%	139.85%	133.52%	112.75%	66.78%	90.08%	100.00%	-
Tax	-182,186	-181,234	-173,338	-149,966	-92,526	-102,364	-115,594	7.86%
YoY %	-0.53%	-4.56%	-15.58%	-62.08%	9.61%	11.45%	-	-
Horiz. %	157.61%	156.78%	149.95%	129.74%	80.04%	88.55%	100.00%	-
NP	538,052	533,014	508,604	425,864	248,520	357,688	395,142	5.27%
YoY %	0.95%	4.80%	19.43%	71.36%	-30.52%	-9.48%	-	-
Horiz. %	136.17%	134.89%	128.71%	107.77%	62.89%	90.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	538,052	532,956	507,958	426,018	248,518	357,986	394,750	5.29%
YoY %	0.96%	4.92%	19.23%	71.42%	-30.58%	-9.31%	-	-
Horiz. %	136.30%	135.01%	128.68%	107.92%	62.96%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.30%	25.37%	25.42%	26.04%	27.13%	22.25%	22.63%	-
YoY %	-0.28%	-0.20%	-2.38%	-4.02%	21.93%	-1.68%	-	-
Horiz. %	111.80%	112.11%	112.33%	115.07%	119.89%	98.32%	100.00%	-
Total Cost	819,784	783,610	731,868	720,542	768,864	1,295,140	1,138,164	-5.31%
YoY %	4.62%	7.07%	1.57%	-6.28%	-40.63%	13.79%	-	-
Horiz. %	72.03%	68.85%	64.30%	63.31%	67.55%	113.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,074,388	3,846,278	3,543,814	3,202,797	2,838,014	2,706,423	2,345,909	9.62%
YoY %	5.93%	8.53%	10.65%	12.85%	4.86%	15.37%	-	-
Horiz. %	173.68%	163.96%	151.06%	136.53%	120.98%	115.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	228,898	201,471	171,080	101,140	39,885	76,887	50,683	28.53%
YoY %	13.61%	17.76%	69.15%	153.58%	-48.13%	51.70%	-	-
Horiz. %	451.63%	397.51%	337.55%	199.55%	78.70%	151.70%	100.00%	-
Div Payout %	42.54%	37.80%	33.68%	23.74%	16.05%	21.48%	12.84%	-
YoY %	12.54%	12.23%	41.87%	47.91%	-25.28%	67.29%	-	-
Horiz. %	331.31%	294.39%	262.31%	184.89%	125.00%	167.29%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,074,388	3,846,278	3,543,814	3,202,797	2,838,014	2,706,423	2,345,909	9.62%
YoY %	5.93%	8.53%	10.65%	12.85%	4.86%	15.37%	-	-
Horiz. %	173.68%	163.96%	151.06%	136.53%	120.98%	115.37%	100.00%	-
NOSH	1,548,106	1,548,106	1,527,506	1,532,438	1,534,061	1,537,740	1,448,092	1.11%
YoY %	0.00%	1.35%	-0.32%	-0.11%	-0.24%	6.19%	-	-
Horiz. %	106.91%	106.91%	105.48%	105.82%	105.94%	106.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	39.63%	40.48%	41.00%	37.15%	24.43%	21.64%	25.77%	-
YoY %	-2.10%	-1.27%	10.36%	52.07%	12.89%	-16.03%	-	-
Horiz. %	153.78%	157.08%	159.10%	144.16%	94.80%	83.97%	100.00%	-
ROE	13.21%	13.86%	14.33%	13.30%	8.76%	13.23%	16.83%	-
YoY %	-4.69%	-3.28%	7.74%	51.83%	-33.79%	-21.39%	-	-
Horiz. %	78.49%	82.35%	85.15%	79.03%	52.05%	78.61%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	88.98	86.26	81.21	74.81	66.32	107.48	105.88	-2.85%
YoY %	3.15%	6.22%	8.56%	12.80%	-38.30%	1.51%	-	-
Horiz. %	84.04%	81.47%	76.70%	70.66%	62.64%	101.51%	100.00%	-
EPS	35.40	35.00	33.20	27.80	16.20	23.20	27.26	4.44%
YoY %	1.14%	5.42%	19.42%	71.60%	-30.17%	-14.89%	-	-
Horiz. %	129.86%	128.39%	121.79%	101.98%	59.43%	85.11%	100.00%	-
DPS	15.00	13.20	11.20	6.60	2.60	5.00	3.50	27.42%
YoY %	13.64%	17.86%	69.70%	153.85%	-48.00%	42.86%	-	-
Horiz. %	428.57%	377.14%	320.00%	188.57%	74.29%	142.86%	100.00%	-
NAPS	2.67	2.52	2.32	2.09	1.85	1.76	1.62	8.67%
YoY %	5.95%	8.62%	11.00%	12.97%	5.11%	8.64%	-	-
Horiz. %	164.81%	155.56%	143.21%	129.01%	114.20%	108.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,526,462
RPS	87.73	85.07	80.15	74.07	65.73	106.79	99.07	-2.00%
YoY %	3.13%	6.14%	8.21%	12.69%	-38.45%	7.79%	-	-
Horiz. %	88.55%	85.87%	80.90%	74.77%	66.35%	107.79%	100.00%	-
EPS	34.76	34.43	32.82	27.52	16.06	23.13	25.50	5.29%
YoY %	0.96%	4.91%	19.26%	71.36%	-30.57%	-9.29%	-	-
Horiz. %	136.31%	135.02%	128.71%	107.92%	62.98%	90.71%	100.00%	-
DPS	14.79	13.02	11.05	6.53	2.58	4.97	3.27	28.56%
YoY %	13.59%	17.83%	69.22%	153.10%	-48.09%	51.99%	-	-
Horiz. %	452.29%	398.17%	337.92%	199.69%	78.90%	151.99%	100.00%	-
NAPS	2.6325	2.4851	2.2897	2.0693	1.8336	1.7486	1.5157	9.62%
YoY %	5.93%	8.53%	10.65%	12.85%	4.86%	15.37%	-	-
Horiz. %	173.68%	163.96%	151.07%	136.52%	120.97%	115.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.01	4.09	3.30	3.09	2.54	2.48	3.10	-
P/RPS	5.63	4.74	4.06	4.13	3.83	2.31	2.93	11.48%
YoY %	18.78%	16.75%	-1.69%	7.83%	65.80%	-21.16%	-	-
Horiz. %	192.15%	161.77%	138.57%	140.96%	130.72%	78.84%	100.00%	-
P/EPS	14.21	11.71	9.92	11.12	15.68	10.65	11.37	3.78%
YoY %	21.35%	18.04%	-10.79%	-29.08%	47.23%	-6.33%	-	-
Horiz. %	124.98%	102.99%	87.25%	97.80%	137.91%	93.67%	100.00%	-
EY	7.04	8.54	10.08	9.00	6.38	9.39	8.79	-3.62%
YoY %	-17.56%	-15.28%	12.00%	41.07%	-32.06%	6.83%	-	-
Horiz. %	80.09%	97.16%	114.68%	102.39%	72.58%	106.83%	100.00%	-
DY	2.99	3.23	3.39	2.14	1.02	2.02	1.13	17.58%
YoY %	-7.43%	-4.72%	58.41%	109.80%	-49.50%	78.76%	-	-
Horiz. %	264.60%	285.84%	300.00%	189.38%	90.27%	178.76%	100.00%	-
P/NAPS	1.88	1.62	1.42	1.48	1.37	1.41	1.91	-0.26%
YoY %	16.05%	14.08%	-4.05%	8.03%	-2.84%	-26.18%	-	-
Horiz. %	98.43%	84.82%	74.35%	77.49%	71.73%	73.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	20/11/12	16/11/11	22/11/10	25/11/09	27/11/08	28/11/07	-
Price	4.94	4.07	3.50	3.17	2.81	1.95	2.81	-
P/RPS	5.55	4.72	4.31	4.24	4.24	1.81	2.65	13.09%
YoY %	17.58%	9.51%	1.65%	0.00%	134.25%	-31.70%	-	-
Horiz. %	209.43%	178.11%	162.64%	160.00%	160.00%	68.30%	100.00%	-
P/EPS	14.01	11.66	10.53	11.40	17.35	8.38	10.31	5.23%
YoY %	20.15%	10.73%	-7.63%	-34.29%	107.04%	-18.72%	-	-
Horiz. %	135.89%	113.09%	102.13%	110.57%	168.28%	81.28%	100.00%	-
EY	7.14	8.58	9.50	8.77	5.77	11.94	9.70	-4.97%
YoY %	-16.78%	-9.68%	8.32%	51.99%	-51.68%	23.09%	-	-
Horiz. %	73.61%	88.45%	97.94%	90.41%	59.48%	123.09%	100.00%	-
DY	3.04	3.24	3.20	2.08	0.93	2.56	1.25	15.94%
YoY %	-6.17%	1.25%	53.85%	123.66%	-63.67%	104.80%	-	-
Horiz. %	243.20%	259.20%	256.00%	166.40%	74.40%	204.80%	100.00%	-
P/NAPS	1.85	1.62	1.51	1.52	1.52	1.11	1.73	1.12%
YoY %	14.20%	7.28%	-0.66%	0.00%	36.94%	-35.84%	-	-
Horiz. %	106.94%	93.64%	87.28%	87.86%	87.86%	64.16%	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