[ABMB] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	1,128,716	1,064,519	1,640,386	1,586,010	1,458,827	1,283,254	1,383,401	-3.33%
YoY %	6.03%	-35.11%	3.43%	8.72%	13.68%	-7.24%	-	-
Horiz. %	81.59%	76.95%	118.58%	114.65%	105.45%	92.76%	100.00%	-
PBT	553,113	408,938	303,312	502,050	150,812	-283,119	297,418	10.88%
YoY %	35.26%	34.82%	-39.59%	232.90%	153.27%	-195.19%	-	-
Horiz. %	185.97%	137.50%	101.98%	168.80%	50.71%	-95.19%	100.00%	-
Tax	-143,962	-107,438	-74,424	-121,955	-43,449	81,695	-83,929	9.40%
YoY %	-34.00%	-44.36%	38.97%	-180.69%	-153.18%	197.34%	-	-
Horiz. %	171.53%	128.01%	88.67%	145.31%	51.77%	-97.34%	100.00%	-
NP	409,151	301,500	228,888	380,095	107,363	-201,424	213,489	11.44%
YoY %	35.71%	31.72%	-39.78%	254.03%	153.30%	-194.35%	-	-
Horiz. %	191.65%	141.23%	107.21%	178.04%	50.29%	-94.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	409,202	301,424	229,121	379,956	107,258	-201,810	213,489	11.44%
YoY %	35.76%	31.56%	-39.70%	254.24%	153.15%	-194.53%	-	-
Horiz. %	191.67%	141.19%	107.32%	177.97%	50.24%	-94.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	26.27%	24.54%	24.29%	28.81%	-	28.22%	-
YoY %	-0.91%	7.05%	1.03%	-15.69%	0.00%	-	-	-
Horiz. %	92.24%	93.09%	86.96%	86.07%	102.09%	-	100.00%	-
Total Cost	719,565	763,019	1,411,498	1,205,915	1,351,464	1,484,678	1,169,912	-7.77%
YoY %	-5.70%	-45.94%	17.05%	-10.77%	-8.97%	26.91%	-	-
Horiz. %	61.51%	65.22%	120.65%	103.08%	115.52%	126.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,325,724	2,907,134	2,737,150	2,497,152	1,885,854	1,736,125	1,952,931	9.27%
YoY %	14.40%	6.21%	9.61%	32.41%	8.62%	-11.10%	-	-
Horiz. %	170.29%	148.86%	140.16%	127.87%	96.57%	88.90%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	107,281	97,924	96,107	93,456	-	-	34,873	20.58%
YoY %	9.56%	1.89%	2.84%	0.00%	-	-	-	-
Horiz. %	307.63%	280.80%	275.59%	267.99%	-	-	100.00%	-
Div Payout %	26.22%	32.49%	41.95%	24.60%	-	-	16.34%	-
YoY %	-19.30%	-22.55%	70.53%	0.00%	-	-	-	-
Horiz. %	160.47%	198.84%	256.73%	150.55%	-	-	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	3,325,724	2,907,134	2,737,150	2,497,152	1,885,854	1,736,125	1,952,931	9.27%
YoY %	14.40%	6.21%	9.61%	32.41%	8.62%	-11.10%	-	-
Horiz. %	170.29%	148.86%	140.16%	127.87%	96.57%	88.90%	100.00%	-
NOSH	1,532,591	1,530,071	1,537,724	1,495,301	1,178,659	1,165,184	1,162,459	4.71%
YoY %	0.16%	-0.50%	2.84%	26.86%	1.16%	0.23%	-	-
Horiz. %	131.84%	131.62%	132.28%	128.63%	101.39%	100.23%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	36.25%	28.32%	13.95%	23.97%	7.36%	-15.70%	15.43%	-
YoY %	28.00%	103.01%	-41.80%	225.68%	146.88%	-201.75%	-	-
Horiz. %	234.93%	183.54%	90.41%	155.35%	47.70%	-101.75%	100.00%	-
ROE	12.30%	10.37%	8.37%	15.22%	5.69%	-11.62%	10.93%	-
YoY %	18.61%	23.89%	-45.01%	167.49%	148.97%	-206.31%	-	-
Horiz. %	112.53%	94.88%	76.58%	139.25%	52.06%	-106.31%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	73.65	69.57	106.68	106.07	123.77	110.13	119.01	-7.68%
YoY %	5.86%	-34.79%	0.58%	-14.30%	12.39%	-7.46%	-	-
Horiz. %	61.89%	58.46%	89.64%	89.13%	104.00%	92.54%	100.00%	-
EPS	26.70	19.70	14.90	25.41	9.13	-17.30	18.36	6.43%
YoY %	35.53%	32.21%	-41.36%	178.31%	152.77%	-194.23%	-	-
Horiz. %	145.42%	107.30%	81.15%	138.40%	49.73%	-94.23%	100.00%	-
DPS	7.00	6.40	6.25	6.25	0.00	0.00	3.00	15.15%
YoY %	9.38%	2.40%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	233.33%	213.33%	208.33%	208.33%	0.00%	0.00%	100.00%	-
NAPS	2.17	1.90	1.78	1.67	1.60	1.49	1.68	4.35%
YoY %	14.21%	6.74%	6.59%	4.37%	7.38%	-11.31%	-	-
Horiz. %	129.17%	113.10%	105.95%	99.40%	95.24%	88.69%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,545,220
RPS	72.91	68.76	105.96	102.45	94.23	82.89	89.36	-3.33%
YoY %	6.04%	-35.11%	3.43%	8.72%	13.68%	-7.24%	-	-
Horiz. %	81.59%	76.95%	118.58%	114.65%	105.45%	92.76%	100.00%	-
EPS	26.43	19.47	14.80	24.54	6.93	-13.04	13.79	11.44%
YoY %	35.75%	31.55%	-39.69%	254.11%	153.14%	-194.56%	-	-
Horiz. %	191.66%	141.19%	107.32%	177.96%	50.25%	-94.56%	100.00%	-
DPS	6.93	6.33	6.21	6.04	0.00	0.00	2.25	20.61%
YoY %	9.48%	1.93%	2.81%	0.00%	0.00%	0.00%	-	-
Horiz. %	308.00%	281.33%	276.00%	268.44%	0.00%	0.00%	100.00%	-
NAPS	2.1483	1.8779	1.7681	1.613	1.2182	1.1215	1.2615	9.27%
YoY %	14.40%	6.21%	9.62%	32.41%	8.62%	-11.10%	-	-
Horiz. %	170.30%	148.86%	140.16%	127.86%	96.57%	88.90%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	3.17	2.88	1.69	2.68	2.87	2.16	2.75	-
P/RPS	4.30	4.14	1.58	2.53	2.32	1.96	2.31	10.90%
YoY %	3.86%	162.03%	-37.55%	9.05%	18.37%	-15.15%	-	-
Horiz. %	186.15%	179.22%	68.40%	109.52%	100.43%	84.85%	100.00%	-
P/EPS	11.87	14.62	11.34	10.55	31.54	-12.47	14.97	-3.79%
YoY %	-18.81%	28.92%	7.49%	-66.55%	352.93%	-183.30%	-	-
Horiz. %	79.29%	97.66%	75.75%	70.47%	210.69%	-83.30%	100.00%	-
EY	8.42	6.84	8.82	9.48	3.17	-8.02	6.68	3.93%
YoY %	23.10%	-22.45%	-6.96%	199.05%	139.53%	-220.06%	-	-
Horiz. %	126.05%	102.40%	132.04%	141.92%	47.46%	-120.06%	100.00%	-
DY	2.21	2.22	3.70	2.33	0.00	0.00	1.09	12.49%
YoY %	-0.45%	-40.00%	58.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	202.75%	203.67%	339.45%	213.76%	0.00%	0.00%	100.00%	-
P/NAPS	1.46	1.52	0.95	1.60	1.79	1.45	1.64	-1.91%
YoY %	-3.95%	60.00%	-40.63%	-10.61%	23.45%	-11.59%	-	-
Horiz. %	89.02%	92.68%	57.93%	97.56%	109.15%	88.41%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	31/05/10	17/06/09	26/05/08	28/05/07	30/05/06	30/05/05	-
Price	3.05	2.78	2.24	3.12	2.89	2.16	2.41	-
P/RPS	4.14	4.00	2.10	2.94	2.33	1.96	2.03	12.60%
YoY %	3.50%	90.48%	-28.57%	26.18%	18.88%	-3.45%	-	-
Horiz. %	203.94%	197.04%	103.45%	144.83%	114.78%	96.55%	100.00%	-
P/EPS	11.42	14.11	15.03	12.28	31.76	-12.47	13.12	-2.28%
YoY %	-19.06%	-6.12%	22.39%	-61.34%	354.69%	-195.05%	-	-
Horiz. %	87.04%	107.55%	114.56%	93.60%	242.07%	-95.05%	100.00%	-
EY	8.75	7.09	6.65	8.14	3.15	-8.02	7.62	2.33%
YoY %	23.41%	6.62%	-18.30%	158.41%	139.28%	-205.25%	-	-
Horiz. %	114.83%	93.04%	87.27%	106.82%	41.34%	-105.25%	100.00%	-
DY	2.30	2.30	2.79	2.00	0.00	0.00	1.24	10.84%
YoY %	0.00%	-17.56%	39.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	185.48%	185.48%	225.00%	161.29%	0.00%	0.00%	100.00%	-
P/NAPS	1.41	1.46	1.26	1.87	1.81	1.45	1.43	-0.23%
YoY %	-3.42%	15.87%	-32.62%	3.31%	24.83%	1.40%	-	-
Horiz. %	98.60%	102.10%	88.11%	130.77%	126.57%	101.40%	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