[ABMB] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	307,065	276,223	257,023	421,472	402,027	360,002	329,276	-1.15%
YoY %	11.17%	7.47%	-39.02%	4.84%	11.67%	9.33%	-	-
Horiz. %	93.25%	83.89%	78.06%	128.00%	122.09%	109.33%	100.00%	-
PBT	174,066	150,277	62,443	166,964	131,563	59,732	41,790	26.83%
YoY %	15.83%	140.66%	-62.60%	26.91%	120.26%	42.93%	-	-
Horiz. %	416.53%	359.60%	149.42%	399.53%	314.82%	142.93%	100.00%	-
Tax	-44,091	-39,756	-16,248	-42,690	-36,419	-20,088	-17,883	16.22%
YoY %	-10.90%	-144.68%	61.94%	-17.22%	-81.30%	-12.33%	-	-
Horiz. %	246.55%	222.31%	90.86%	238.72%	203.65%	112.33%	100.00%	-
NP	129,975	110,521	46,195	124,274	95,144	39,644	23,907	32.58%
YoY %	17.60%	139.25%	-62.83%	30.62%	140.00%	65.83%	-	-
Horiz. %	543.67%	462.30%	193.23%	519.82%	397.98%	165.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,766	110,736	46,221	124,349	95,157	39,562	23,786	32.66%
YoY %	17.19%	139.58%	-62.83%	30.68%	140.53%	66.32%	-	-
Horiz. %	545.56%	465.55%	194.32%	522.78%	400.05%	166.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	26.46%	26.02%	25.57%	27.68%	33.63%	42.79%	-
YoY %	-4.27%	1.69%	1.76%	-7.62%	-17.69%	-21.41%	-	-
Horiz. %	59.20%	61.84%	60.81%	59.76%	64.69%	78.59%	100.00%	-
Total Cost	177,090	165,702	210,828	297,198	306,883	320,358	305,369	-8.67%
YoY %	6.87%	-21.40%	-29.06%	-3.16%	-4.21%	4.91%	-	-
Horiz. %	57.99%	54.26%	69.04%	97.32%	100.50%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,459,933	3,137,520	2,788,666	2,674,502	2,126,563	1,797,211	1,160,865	19.95%
YoY %	10.28%	12.51%	4.27%	25.77%	18.33%	54.82%	-	-
Horiz. %	298.05%	270.27%	240.22%	230.39%	183.19%	154.82%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	85,355	50,754	20,029	38,426	23,553	-	-	-
YoY %	68.17%	153.40%	-47.88%	63.15%	0.00%	-	-	-
Horiz. %	362.40%	215.49%	85.04%	163.15%	100.00%	-	-	-
Div Payout %	65.78%	45.83%	43.33%	30.90%	24.75%	-	-	-
YoY %	43.53%	5.77%	40.23%	24.85%	0.00%	-	-	-
Horiz. %	265.78%	185.17%	175.07%	124.85%	100.00%	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	3,459,933	3,137,520	2,788,666	2,674,502	2,126,563	1,797,211	1,160,865	19.95%
YoY %	10.28%	12.51%	4.27%	25.77%	18.33%	54.82%	-	-
Horiz. %	298.05%	270.27%	240.22%	230.39%	183.19%	154.82%	100.00%	-
NOSH	1,524,200	1,538,000	1,540,700	1,537,070	1,345,926	1,167,020	1,160,865	4.64%
YoY %	-0.90%	-0.18%	0.24%	14.20%	15.33%	0.53%	-	-
Horiz. %	131.30%	132.49%	132.72%	132.41%	115.94%	100.53%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	42.33%	40.01%	17.97%	29.49%	23.67%	11.01%	7.26%	-
YoY %	5.80%	122.65%	-39.06%	24.59%	114.99%	51.65%	-	-
Horiz. %	583.06%	551.10%	247.52%	406.20%	326.03%	151.65%	100.00%	-
ROE	3.75%	3.53%	1.66%	4.65%	4.47%	2.20%	2.05%	-
YoY %	6.23%	112.65%	-64.30%	4.03%	103.18%	7.32%	-	-
Horiz. %	182.93%	172.20%	80.98%	226.83%	218.05%	107.32%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	20.15	17.96	16.68	27.42	29.87	30.85	28.36	-5.53%
YoY %	12.19%	7.67%	-39.17%	-8.20%	-3.18%	8.78%	-	-
Horiz. %	71.05%	63.33%	58.82%	96.69%	105.32%	108.78%	100.00%	-
EPS	8.50	7.20	3.00	8.09	7.07	3.39	2.05	26.73%
YoY %	18.06%	140.00%	-62.92%	14.43%	108.55%	65.37%	-	-
Horiz. %	414.63%	351.22%	146.34%	394.63%	344.88%	165.37%	100.00%	-
DPS	5.60	3.30	1.30	2.50	1.75	0.00	0.00	-
YoY %	69.70%	153.85%	-48.00%	42.86%	0.00%	0.00%	-	-
Horiz. %	320.00%	188.57%	74.29%	142.86%	100.00%	-	-	-
NAPS	2.27	2.04	1.81	1.74	1.58	1.54	1.00	14.63%
YoY %	11.27%	12.71%	4.02%	10.13%	2.60%	54.00%	-	-
Horiz. %	227.00%	204.00%	181.00%	174.00%	158.00%	154.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,537,070
RPS	19.83	17.84	16.60	27.23	25.97	23.25	21.27	-1.16%
YoY %	11.15%	7.47%	-39.04%	4.85%	11.70%	9.31%	-	-
Horiz. %	93.23%	83.87%	78.04%	128.02%	122.10%	109.31%	100.00%	-
EPS	8.38	7.15	2.99	8.03	6.15	2.56	1.54	32.60%
YoY %	17.20%	139.13%	-62.76%	30.57%	140.23%	66.23%	-	-
Horiz. %	544.16%	464.29%	194.16%	521.43%	399.35%	166.23%	100.00%	-
DPS	5.51	3.28	1.29	2.48	1.52	0.00	0.00	-
YoY %	67.99%	154.26%	-47.98%	63.16%	0.00%	0.00%	-	-
Horiz. %	362.50%	215.79%	84.87%	163.16%	100.00%	-	-	-
NAPS	2.2349	2.0267	1.8013	1.7276	1.3737	1.1609	0.7499	19.95%
YoY %	10.27%	12.51%	4.27%	25.76%	18.33%	54.81%	-	-
Horiz. %	298.03%	270.26%	240.21%	230.38%	183.18%	154.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	3.18	2.95	2.35	2.77	3.54	2.01	2.44	-
P/RPS	15.78	16.43	14.09	10.10	11.85	6.52	8.60	10.64%
YoY %	-3.96%	16.61%	39.50%	-14.77%	81.75%	-24.19%	-	-
Horiz. %	183.49%	191.05%	163.84%	117.44%	137.79%	75.81%	100.00%	-
P/EPS	37.35	40.97	78.33	34.24	50.07	59.29	119.08	-17.56%
YoY %	-8.84%	-47.70%	128.77%	-31.62%	-15.55%	-50.21%	-	-
Horiz. %	31.37%	34.41%	65.78%	28.75%	42.05%	49.79%	100.00%	-
EY	2.68	2.44	1.28	2.92	2.00	1.69	0.84	21.32%
YoY %	9.84%	90.62%	-56.16%	46.00%	18.34%	101.19%	-	-
Horiz. %	319.05%	290.48%	152.38%	347.62%	238.10%	201.19%	100.00%	-
DY	1.76	1.12	0.55	0.90	0.49	0.00	0.00	-
YoY %	57.14%	103.64%	-38.89%	83.67%	0.00%	0.00%	-	-
Horiz. %	359.18%	228.57%	112.24%	183.67%	100.00%	-	-	-
P/NAPS	1.40	1.45	1.30	1.59	2.24	1.31	2.44	-8.83%
YoY %	-3.45%	11.54%	-18.24%	-29.02%	70.99%	-46.31%	-	-
Horiz. %	57.38%	59.43%	53.28%	65.16%	91.80%	53.69%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/11	20/08/10	17/08/09	08/08/08	17/08/07	07/08/06	30/08/05	-
Price	3.42	3.05	2.42	2.78	2.63	2.05	2.48	-
P/RPS	16.98	16.98	14.51	10.14	8.80	6.65	8.74	11.69%
YoY %	0.00%	17.02%	43.10%	15.23%	32.33%	-23.91%	-	-
Horiz. %	194.28%	194.28%	166.02%	116.02%	100.69%	76.09%	100.00%	-
P/EPS	40.17	42.36	80.67	34.36	37.20	60.47	121.04	-16.78%
YoY %	-5.17%	-47.49%	134.78%	-7.63%	-38.48%	-50.04%	-	-
Horiz. %	33.19%	35.00%	66.65%	28.39%	30.73%	49.96%	100.00%	-
EY	2.49	2.36	1.24	2.91	2.69	1.65	0.83	20.08%
YoY %	5.51%	90.32%	-57.39%	8.18%	63.03%	98.80%	-	-
Horiz. %	300.00%	284.34%	149.40%	350.60%	324.10%	198.80%	100.00%	-
DY	1.64	1.08	0.54	0.90	0.67	0.00	0.00	-
YoY %	51.85%	100.00%	-40.00%	34.33%	0.00%	0.00%	-	-
Horiz. %	244.78%	161.19%	80.60%	134.33%	100.00%	-	-	-
P/NAPS	1.51	1.50	1.34	1.60	1.66	1.33	2.48	-7.93%
YoY %	0.67%	11.94%	-16.25%	-3.61%	24.81%	-46.37%	-	-
Horiz. %	60.89%	60.48%	54.03%	64.52%	66.94%	53.63%	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