[ABMB] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	1,343,400	1,304,034	1,240,558	1,144,241	1,049,281	1,648,014	1,560,777	-2.46%
YoY %	3.02%	5.12%	8.42%	9.05%	-36.33%	5.59%	-	-
Horiz. %	86.07%	83.55%	79.48%	73.31%	67.23%	105.59%	100.00%	-
PBT	722,140	714,290	680,733	585,001	402,048	396,852	524,946	5.45%
YoY %	1.10%	4.93%	16.36%	45.51%	1.31%	-24.40%	-	-
Horiz. %	137.56%	136.07%	129.68%	111.44%	76.59%	75.60%	100.00%	-
Tax	-181,426	-181,926	-173,294	-152,674	-103,046	-92,792	-125,492	6.33%
YoY %	0.27%	-4.98%	-13.51%	-48.16%	-11.05%	26.06%	-	-
Horiz. %	144.57%	144.97%	138.09%	121.66%	82.11%	73.94%	100.00%	-
NP	540,713	532,364	507,438	432,326	299,001	304,060	399,454	5.17%
YoY %	1.57%	4.91%	17.37%	44.59%	-1.66%	-23.88%	-	-
Horiz. %	135.36%	133.27%	127.03%	108.23%	74.85%	76.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	540,713	532,293	506,833	432,357	298,894	304,298	399,266	5.17%
YoY %	1.58%	5.02%	17.23%	44.65%	-1.78%	-23.79%	-	-
Horiz. %	135.43%	133.32%	126.94%	108.29%	74.86%	76.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	25.47%	25.46%	26.10%	25.63%	23.38%	23.91%	-
YoY %	-1.37%	0.04%	-2.45%	1.83%	9.62%	-2.22%	-	-
Horiz. %	105.06%	106.52%	106.48%	109.16%	107.19%	97.78%	100.00%	-
Total Cost	802,686	771,670	733,120	711,914	750,280	1,343,954	1,161,322	-5.96%
YoY %	4.02%	5.26%	2.98%	-5.11%	-44.17%	15.73%	-	-
Horiz. %	69.12%	66.45%	63.13%	61.30%	64.61%	115.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,943,593	3,997,517	3,047,565	3,288,566	2,932,647	2,783,594	2,488,011	7.97%
YoY %	-1.35%	31.17%	-7.33%	12.14%	5.35%	11.88%	-	-
Horiz. %	158.50%	160.67%	122.49%	132.18%	117.87%	111.88%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	384,247	337,703	270,217	142,759	131,022	128,158	123,413	20.81%
YoY %	13.78%	24.97%	89.28%	8.96%	2.23%	3.84%	-	-
Horiz. %	311.35%	273.64%	218.95%	115.68%	106.17%	103.84%	100.00%	-
Div Payout %	71.06%	63.44%	53.31%	33.02%	43.84%	42.12%	30.91%	-
YoY %	12.01%	19.00%	61.45%	-24.68%	4.08%	36.27%	-	-
Horiz. %	229.89%	205.24%	172.47%	106.83%	141.83%	136.27%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	3,943,593	3,997,517	3,047,565	3,288,566	2,932,647	2,783,594	2,488,011	7.97%
YoY %	-1.35%	31.17%	-7.33%	12.14%	5.35%	11.88%	-	-
Horiz. %	158.50%	160.67%	122.49%	132.18%	117.87%	111.88%	100.00%	-
NOSH	1,548,106	1,548,106	1,523,782	1,529,565	1,535,417	1,537,897	1,480,959	0.74%
YoY %	0.00%	1.60%	-0.38%	-0.38%	-0.16%	3.84%	-	-
Horiz. %	104.53%	104.53%	102.89%	103.28%	103.68%	103.84%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	40.25%	40.82%	40.90%	37.78%	28.50%	18.45%	25.59%	-
YoY %	-1.40%	-0.20%	8.26%	32.56%	54.47%	-27.90%	-	-
Horiz. %	157.29%	159.52%	159.83%	147.64%	111.37%	72.10%	100.00%	-
ROE	13.71%	13.32%	16.63%	13.15%	10.19%	10.93%	16.05%	-
YoY %	2.93%	-19.90%	26.46%	29.05%	-6.77%	-31.90%	-	-
Horiz. %	85.42%	82.99%	103.61%	81.93%	63.49%	68.10%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	88.57	85.47	81.41	74.81	68.34	107.16	105.39	-2.85%
YoY %	3.63%	4.99%	8.82%	9.47%	-36.23%	1.68%	-	-
Horiz. %	84.04%	81.10%	77.25%	70.98%	64.84%	101.68%	100.00%	-
EPS	35.60	34.93	33.20	28.27	19.47	19.73	26.96	4.73%
YoY %	1.92%	5.21%	17.44%	45.20%	-1.32%	-26.82%	-	-
Horiz. %	132.05%	129.56%	123.15%	104.86%	72.22%	73.18%	100.00%	-
DPS	25.33	22.13	17.73	9.33	8.53	8.33	8.33	20.34%
YoY %	14.46%	24.82%	90.03%	9.38%	2.40%	0.00%	-	-
Horiz. %	304.08%	265.67%	212.85%	112.00%	102.40%	100.00%	100.00%	-
NAPS	2.60	2.62	2.00	2.15	1.91	1.81	1.68	7.54%
YoY %	-0.76%	31.00%	-6.98%	12.57%	5.52%	7.74%	-	-
Horiz. %	154.76%	155.95%	119.05%	127.98%	113.69%	107.74%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,205
RPS	86.78	84.23	80.13	73.91	67.78	106.45	100.82	-2.46%
YoY %	3.03%	5.12%	8.42%	9.04%	-36.33%	5.58%	-	-
Horiz. %	86.07%	83.54%	79.48%	73.31%	67.23%	105.58%	100.00%	-
EPS	34.93	34.38	32.74	27.93	19.31	19.66	25.79	5.18%
YoY %	1.60%	5.01%	17.22%	44.64%	-1.78%	-23.77%	-	-
Horiz. %	135.44%	133.31%	126.95%	108.30%	74.87%	76.23%	100.00%	-
DPS	24.82	21.81	17.45	9.22	8.46	8.28	7.97	20.82%
YoY %	13.80%	24.99%	89.26%	8.98%	2.17%	3.89%	-	-
Horiz. %	311.42%	273.65%	218.95%	115.68%	106.15%	103.89%	100.00%	-
NAPS	2.5474	2.5822	1.9686	2.1243	1.8943	1.7981	1.6071	7.97%
YoY %	-1.35%	31.17%	-7.33%	12.14%	5.35%	11.88%	-	-
Horiz. %	158.51%	160.67%	122.49%	132.18%	117.87%	111.88%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	4.76	4.40	3.95	3.04	2.71	1.82	3.08	-
P/RPS	5.37	5.15	4.85	4.06	3.97	1.70	2.92	10.67%
YoY %	4.27%	6.19%	19.46%	2.27%	133.53%	-41.78%	-	-
Horiz. %	183.90%	176.37%	166.10%	139.04%	135.96%	58.22%	100.00%	-
P/EPS	13.35	12.61	11.88	10.75	13.92	9.20	11.42	2.63%
YoY %	5.87%	6.14%	10.51%	-22.77%	51.30%	-19.44%	-	-
Horiz. %	116.90%	110.42%	104.03%	94.13%	121.89%	80.56%	100.00%	-
EY	7.49	7.93	8.42	9.30	7.18	10.87	8.75	-2.55%
YoY %	-5.55%	-5.82%	-9.46%	29.53%	-33.95%	24.23%	-	-
Horiz. %	85.60%	90.63%	96.23%	106.29%	82.06%	124.23%	100.00%	-
DY	5.32	5.03	4.49	3.07	3.15	4.58	2.71	11.88%
YoY %	5.77%	12.03%	46.25%	-2.54%	-31.22%	69.00%	-	-
Horiz. %	196.31%	185.61%	165.68%	113.28%	116.24%	169.00%	100.00%	-
P/NAPS	1.83	1.68	1.98	1.41	1.42	1.01	1.83	0.00%
YoY %	8.93%	-15.15%	40.43%	-0.70%	40.59%	-44.81%	-	-
Horiz. %	100.00%	91.80%	108.20%	77.05%	77.60%	55.19%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	13/02/14	19/02/13	21/02/12	21/02/11	11/02/10	24/02/09	18/02/08	-
Price	4.69	4.04	3.75	3.10	2.55	1.77	2.93	-
P/RPS	5.30	4.73	4.61	4.14	3.73	1.65	2.78	11.34%
YoY %	12.05%	2.60%	11.35%	10.99%	126.06%	-40.65%	-	-
Horiz. %	190.65%	170.14%	165.83%	148.92%	134.17%	59.35%	100.00%	-
P/EPS	13.16	11.58	11.27	10.97	13.10	8.95	10.87	3.23%
YoY %	13.64%	2.75%	2.73%	-16.26%	46.37%	-17.66%	-	-
Horiz. %	121.07%	106.53%	103.68%	100.92%	120.52%	82.34%	100.00%	-
EY	7.60	8.64	8.87	9.12	7.63	11.18	9.20	-3.13%
YoY %	-12.04%	-2.59%	-2.74%	19.53%	-31.75%	21.52%	-	-
Horiz. %	82.61%	93.91%	96.41%	99.13%	82.93%	121.52%	100.00%	-
DY	5.40	5.48	4.73	3.01	3.35	4.71	2.84	11.29%
YoY %	-1.46%	15.86%	57.14%	-10.15%	-28.87%	65.85%	-	-
Horiz. %	190.14%	192.96%	166.55%	105.99%	117.96%	165.85%	100.00%	-
P/NAPS	1.80	1.54	1.88	1.44	1.34	0.98	1.74	0.56%
YoY %	16.88%	-18.09%	30.56%	7.46%	36.73%	-43.68%	-	-
Horiz. %	103.45%	88.51%	108.05%	82.76%	77.01%	56.32%	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