[ABMB] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	1,424,138	1,772,407	1,348,964	1,333,031	1,244,318	1,128,716	1,064,519	4.96%
YoY %	-19.65%	31.39%	1.20%	7.13%	10.24%	6.03%	-	-
Horiz. %	133.78%	166.50%	126.72%	125.22%	116.89%	106.03%	100.00%	-
PBT	694,781	703,150	749,351	714,020	674,643	553,113	408,938	9.22%
YoY %	-1.19%	-6.17%	4.95%	5.84%	21.97%	35.26%	-	-
Horiz. %	169.90%	171.95%	183.24%	174.60%	164.97%	135.26%	100.00%	-
Tax	-172,743	-172,370	-185,803	-175,897	-171,524	-143,962	-107,438	8.22%
YoY %	-0.22%	7.23%	-5.63%	-2.55%	-19.15%	-34.00%	-	-
Horiz. %	160.78%	160.44%	172.94%	163.72%	159.65%	134.00%	100.00%	-
NP	522,038	530,780	563,548	538,123	503,119	409,151	301,500	9.57%
YoY %	-1.65%	-5.81%	4.72%	6.96%	22.97%	35.71%	-	-
Horiz. %	173.15%	176.05%	186.91%	178.48%	166.87%	135.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	522,038	530,780	563,548	538,044	502,635	409,202	301,424	9.57%
YoY %	-1.65%	-5.81%	4.74%	7.04%	22.83%	35.76%	-	-
Horiz. %	173.19%	176.09%	186.96%	178.50%	166.75%	135.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	24.51%	24.80%	24.63%	25.42%	26.03%	26.27%	-
YoY %	1.43%	-1.17%	0.69%	-3.11%	-2.34%	-0.91%	-	-
Horiz. %	94.63%	93.30%	94.40%	93.76%	96.76%	99.09%	100.00%	-
Total Cost	902,100	1,241,627	785,416	794,908	741,199	719,565	763,019	2.82%
YoY %	-27.35%	58.09%	-1.19%	7.25%	3.01%	-5.70%	-	-
Horiz. %	118.23%	162.73%	102.94%	104.18%	97.14%	94.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,777,716	4,423,166	4,087,067	3,966,399	3,697,881	3,325,724	2,907,134	8.62%
YoY %	8.02%	8.22%	3.04%	7.26%	11.19%	14.40%	-	-
Horiz. %	164.34%	152.15%	140.59%	136.44%	127.20%	114.40%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	221,331	234,885	448,209	253,239	202,394	107,281	97,924	14.54%
YoY %	-5.77%	-47.59%	76.99%	25.12%	88.66%	9.56%	-	-
Horiz. %	226.02%	239.86%	457.71%	258.61%	206.68%	109.56%	100.00%	-
Div Payout %	42.40%	44.25%	79.53%	47.07%	40.27%	26.22%	32.49%	-
YoY %	-4.18%	-44.36%	68.96%	16.89%	53.59%	-19.30%	-	-
Horiz. %	130.50%	136.20%	244.78%	144.88%	123.95%	80.70%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	4,777,716	4,423,166	4,087,067	3,966,399	3,697,881	3,325,724	2,907,134	8.62%
YoY %	8.02%	8.22%	3.04%	7.26%	11.19%	14.40%	-	-
Horiz. %	164.34%	152.15%	140.59%	136.44%	127.20%	114.40%	100.00%	-
NOSH	1,526,426	1,525,229	1,548,106	1,548,106	1,521,761	1,532,591	1,530,071	-0.03%
YoY %	0.08%	-1.48%	0.00%	1.73%	-0.71%	0.16%	-	-
Horiz. %	99.76%	99.68%	101.18%	101.18%	99.46%	100.16%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	36.66%	29.95%	41.78%	40.37%	40.43%	36.25%	28.32%	-
YoY %	22.40%	-28.31%	3.49%	-0.15%	11.53%	28.00%	-	-
Horiz. %	129.45%	105.76%	147.53%	142.55%	142.76%	128.00%	100.00%	-
ROE	10.93%	12.00%	13.79%	13.57%	13.59%	12.30%	10.37%	-
YoY %	-8.92%	-12.98%	1.62%	-0.15%	10.49%	18.61%	-	-
Horiz. %	105.40%	115.72%	132.98%	130.86%	131.05%	118.61%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	93.30	116.21	88.79	87.38	81.77	73.65	69.57	5.00%
YoY %	-19.71%	30.88%	1.61%	6.86%	11.03%	5.86%	-	-
Horiz. %	134.11%	167.04%	127.63%	125.60%	117.54%	105.86%	100.00%	-
EPS	34.20	34.80	37.20	35.30	33.00	26.70	19.70	9.62%
YoY %	-1.72%	-6.45%	5.38%	6.97%	23.60%	35.53%	-	-
Horiz. %	173.60%	176.65%	188.83%	179.19%	167.51%	135.53%	100.00%	-
DPS	14.50	15.40	29.50	16.60	13.30	7.00	6.40	14.58%
YoY %	-5.84%	-47.80%	77.71%	24.81%	90.00%	9.38%	-	-
Horiz. %	226.56%	240.62%	460.94%	259.38%	207.81%	109.38%	100.00%	-
NAPS	3.13	2.90	2.69	2.60	2.43	2.17	1.90	8.66%
YoY %	7.93%	7.81%	3.46%	7.00%	11.98%	14.21%	-	-
Horiz. %	164.74%	152.63%	141.58%	136.84%	127.89%	114.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,548,106
RPS	92.01	114.52	87.16	86.13	80.40	72.93	68.78	4.96%
YoY %	-19.66%	31.39%	1.20%	7.13%	10.24%	6.03%	-	-
Horiz. %	133.77%	166.50%	126.72%	125.23%	116.89%	106.03%	100.00%	-
EPS	33.73	34.29	36.41	34.76	32.48	26.44	19.47	9.58%
YoY %	-1.63%	-5.82%	4.75%	7.02%	22.84%	35.80%	-	-
Horiz. %	173.24%	176.12%	187.01%	178.53%	166.82%	135.80%	100.00%	-
DPS	14.30	15.18	28.96	16.36	13.08	6.93	6.33	14.53%
YoY %	-5.80%	-47.58%	77.02%	25.08%	88.74%	9.48%	-	-
Horiz. %	225.91%	239.81%	457.50%	258.45%	206.64%	109.48%	100.00%	-
NAPS	3.0869	2.8578	2.6406	2.5627	2.3892	2.1487	1.8783	8.62%
YoY %	8.02%	8.23%	3.04%	7.26%	11.19%	14.40%	-	-
Horiz. %	164.35%	152.15%	140.58%	136.44%	127.20%	114.40%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	4.15	4.79	4.41	4.40	3.89	3.17	2.88	-
P/RPS	4.45	4.12	4.97	5.04	4.76	4.30	4.14	1.20%
YoY %	8.01%	-17.10%	-1.39%	5.88%	10.70%	3.86%	-	-
Horiz. %	107.49%	99.52%	120.05%	121.74%	114.98%	103.86%	100.00%	-
P/EPS	12.13	13.76	11.89	12.48	11.78	11.87	14.62	-3.06%
YoY %	-11.85%	15.73%	-4.73%	5.94%	-0.76%	-18.81%	-	-
Horiz. %	82.97%	94.12%	81.33%	85.36%	80.57%	81.19%	100.00%	-
EY	8.24	7.27	8.41	8.02	8.49	8.42	6.84	3.14%
YoY %	13.34%	-13.56%	4.86%	-5.54%	0.83%	23.10%	-	-
Horiz. %	120.47%	106.29%	122.95%	117.25%	124.12%	123.10%	100.00%	-
DY	3.49	3.22	6.69	3.77	3.42	2.21	2.22	7.82%
YoY %	8.39%	-51.87%	77.45%	10.23%	54.75%	-0.45%	-	-
Horiz. %	157.21%	145.05%	301.35%	169.82%	154.05%	99.55%	100.00%	-
P/NAPS	1.33	1.65	1.64	1.69	1.60	1.46	1.52	-2.19%
YoY %	-19.39%	0.61%	-2.96%	5.62%	9.59%	-3.95%	-	-
Horiz. %	87.50%	108.55%	107.89%	111.18%	105.26%	96.05%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	27/05/15	22/05/14	21/05/13	23/05/12	25/05/11	31/05/10	-
Price	3.93	4.64	4.71	4.97	3.82	3.05	2.78	-
P/RPS	4.21	3.99	5.30	5.69	4.67	4.14	4.00	0.85%
YoY %	5.51%	-24.72%	-6.85%	21.84%	12.80%	3.50%	-	-
Horiz. %	105.25%	99.75%	132.50%	142.25%	116.75%	103.50%	100.00%	-
P/EPS	11.49	13.33	12.70	14.09	11.57	11.42	14.11	-3.36%
YoY %	-13.80%	4.96%	-9.87%	21.78%	1.31%	-19.06%	-	-
Horiz. %	81.43%	94.47%	90.01%	99.86%	82.00%	80.94%	100.00%	-
EY	8.70	7.50	7.87	7.10	8.65	8.75	7.09	3.46%
YoY %	16.00%	-4.70%	10.85%	-17.92%	-1.14%	23.41%	-	-
Horiz. %	122.71%	105.78%	111.00%	100.14%	122.00%	123.41%	100.00%	-
DY	3.69	3.32	6.26	3.34	3.48	2.30	2.30	8.18%
YoY %	11.14%	-46.96%	87.43%	-4.02%	51.30%	0.00%	-	-
Horiz. %	160.43%	144.35%	272.17%	145.22%	151.30%	100.00%	100.00%	-
P/NAPS	1.26	1.60	1.75	1.91	1.57	1.41	1.46	-2.42%
YoY %	-21.25%	-8.57%	-8.38%	21.66%	11.35%	-3.42%	-	-
Horiz. %	86.30%	109.59%	119.86%	130.82%	107.53%	96.58%	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