[ABMB] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	364,177	319,338	307,065	276,223	257,023	421,472	402,027	-1.63%
YoY %	14.04%	4.00%	11.17%	7.47%	-39.02%	4.84%	-	-
Horiz. %	90.59%	79.43%	76.38%	68.71%	63.93%	104.84%	100.00%	-
PBT	183,956	166,368	174,066	150,277	62,443	166,964	131,563	5.74%
YoY %	10.57%	-4.42%	15.83%	140.66%	-62.60%	26.91%	-	-
Horiz. %	139.82%	126.46%	132.31%	114.22%	47.46%	126.91%	100.00%	-
Tax	-46,165	-41,791	-44,091	-39,756	-16,248	-42,690	-36,419	4.02%
YoY %	-10.47%	5.22%	-10.90%	-144.68%	61.94%	-17.22%	-	-
Horiz. %	126.76%	114.75%	121.07%	109.16%	44.61%	117.22%	100.00%	-
NP	137,791	124,577	129,975	110,521	46,195	124,274	95,144	6.36%
YoY %	10.61%	-4.15%	17.60%	139.25%	-62.83%	30.62%	-	-
Horiz. %	144.82%	130.94%	136.61%	116.16%	48.55%	130.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,791	124,532	129,766	110,736	46,221	124,349	95,157	6.35%
YoY %	10.65%	-4.03%	17.19%	139.58%	-62.83%	30.68%	-	-
Horiz. %	144.80%	130.87%	136.37%	116.37%	48.57%	130.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	25.12%	25.33%	26.46%	26.02%	25.57%	27.68%	-
YoY %	-0.08%	-0.83%	-4.27%	1.69%	1.76%	-7.62%	-	-
Horiz. %	90.68%	90.75%	91.51%	95.59%	94.00%	92.38%	100.00%	-
Total Cost	226,386	194,761	177,090	165,702	210,828	297,198	306,883	-4.93%
YoY %	16.24%	9.98%	6.87%	-21.40%	-29.06%	-3.16%	-	-
Horiz. %	73.77%	63.46%	57.71%	54.00%	68.70%	96.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,103,109	3,811,894	3,459,933	3,137,520	2,788,666	2,674,502	2,126,563	11.56%
YoY %	7.64%	10.17%	10.28%	12.51%	4.27%	25.77%	-	-
Horiz. %	192.95%	179.25%	162.70%	147.54%	131.13%	125.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	114,825	100,233	85,355	50,754	20,029	38,426	23,553	30.18%
YoY %	14.56%	17.43%	68.17%	153.40%	-47.88%	63.15%	-	-
Horiz. %	487.52%	425.56%	362.40%	215.49%	85.04%	163.15%	100.00%	-
Div Payout %	83.33%	80.49%	65.78%	45.83%	43.33%	30.90%	24.75%	-
YoY %	3.53%	22.36%	43.53%	5.77%	40.23%	24.85%	-	-
Horiz. %	336.69%	325.21%	265.78%	185.17%	175.07%	124.85%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	4,103,109	3,811,894	3,459,933	3,137,520	2,788,666	2,674,502	2,126,563	11.56%
YoY %	7.64%	10.17%	10.28%	12.51%	4.27%	25.77%	-	-
Horiz. %	192.95%	179.25%	162.70%	147.54%	131.13%	125.77%	100.00%	-
NOSH	1,548,106	1,518,682	1,524,200	1,538,000	1,540,700	1,537,070	1,345,926	2.35%
YoY %	1.94%	-0.36%	-0.90%	-0.18%	0.24%	14.20%	-	-
Horiz. %	115.02%	112.84%	113.25%	114.27%	114.47%	114.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	37.84%	39.01%	42.33%	40.01%	17.97%	29.49%	23.67%	-
YoY %	-3.00%	-7.84%	5.80%	122.65%	-39.06%	24.59%	-	-
Horiz. %	159.86%	164.81%	178.83%	169.03%	75.92%	124.59%	100.00%	-
ROE	3.36%	3.27%	3.75%	3.53%	1.66%	4.65%	4.47%	-
YoY %	2.75%	-12.80%	6.23%	112.65%	-64.30%	4.03%	-	-
Horiz. %	75.17%	73.15%	83.89%	78.97%	37.14%	104.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	23.79	21.03	20.15	17.96	16.68	27.42	29.87	-3.71%
YoY %	13.12%	4.37%	12.19%	7.67%	-39.17%	-8.20%	-	-
Horiz. %	79.65%	70.41%	67.46%	60.13%	55.84%	91.80%	100.00%	-
EPS	9.00	8.20	8.50	7.20	3.00	8.09	7.07	4.10%
YoY %	9.76%	-3.53%	18.06%	140.00%	-62.92%	14.43%	-	-
Horiz. %	127.30%	115.98%	120.23%	101.84%	42.43%	114.43%	100.00%	-
DPS	7.50	6.60	5.60	3.30	1.30	2.50	1.75	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	2.68	2.51	2.27	2.04	1.81	1.74	1.58	9.19%
YoY %	6.77%	10.57%	11.27%	12.71%	4.02%	10.13%	-	-
Horiz. %	169.62%	158.86%	143.67%	129.11%	114.56%	110.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,538,000
RPS	23.52	20.63	19.83	17.84	16.60	27.23	25.97	-1.63%
YoY %	14.01%	4.03%	11.15%	7.47%	-39.04%	4.85%	-	-
Horiz. %	90.57%	79.44%	76.36%	68.69%	63.92%	104.85%	100.00%	-
EPS	8.90	8.04	8.38	7.15	2.99	8.03	6.15	6.34%
YoY %	10.70%	-4.06%	17.20%	139.13%	-62.76%	30.57%	-	-
Horiz. %	144.72%	130.73%	136.26%	116.26%	48.62%	130.57%	100.00%	-
DPS	7.42	6.47	5.51	3.28	1.29	2.48	1.52	30.21%
YoY %	14.68%	17.42%	67.99%	154.26%	-47.98%	63.16%	-	-
Horiz. %	488.16%	425.66%	362.50%	215.79%	84.87%	163.16%	100.00%	-
NAPS	2.6504	2.4623	2.2349	2.0267	1.8013	1.7276	1.3737	11.56%
YoY %	7.64%	10.17%	10.27%	12.51%	4.27%	25.76%	-	-
Horiz. %	192.94%	179.25%	162.69%	147.54%	131.13%	125.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	5.30	4.16	3.18	2.95	2.35	2.77	3.54	-
P/RPS	22.28	19.78	15.78	16.43	14.09	10.10	11.85	11.08%
YoY %	12.64%	25.35%	-3.96%	16.61%	39.50%	-14.77%	-	-
Horiz. %	188.02%	166.92%	133.16%	138.65%	118.90%	85.23%	100.00%	-
P/EPS	58.89	50.73	37.35	40.97	78.33	34.24	50.07	2.73%
YoY %	16.09%	35.82%	-8.84%	-47.70%	128.77%	-31.62%	-	-
Horiz. %	117.62%	101.32%	74.60%	81.83%	156.44%	68.38%	100.00%	-
EY	1.70	1.97	2.68	2.44	1.28	2.92	2.00	-2.66%
YoY %	-13.71%	-26.49%	9.84%	90.62%	-56.16%	46.00%	-	-
Horiz. %	85.00%	98.50%	134.00%	122.00%	64.00%	146.00%	100.00%	-
DY	1.42	1.59	1.76	1.12	0.55	0.90	0.49	19.38%
YoY %	-10.69%	-9.66%	57.14%	103.64%	-38.89%	83.67%	-	-
Horiz. %	289.80%	324.49%	359.18%	228.57%	112.24%	183.67%	100.00%	-
P/NAPS	1.98	1.66	1.40	1.45	1.30	1.59	2.24	-2.03%
YoY %	19.28%	18.57%	-3.45%	11.54%	-18.24%	-29.02%	-	-
Horiz. %	88.39%	74.11%	62.50%	64.73%	58.04%	70.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	06/08/13	15/08/12	16/08/11	20/08/10	17/08/09	08/08/08	17/08/07	-
Price	5.38	4.32	3.42	3.05	2.42	2.78	2.63	-
P/RPS	22.62	20.54	16.98	16.98	14.51	10.14	8.80	17.02%
YoY %	10.13%	20.97%	0.00%	17.02%	43.10%	15.23%	-	-
Horiz. %	257.05%	233.41%	192.95%	192.95%	164.89%	115.23%	100.00%	-
P/EPS	59.78	52.68	40.17	42.36	80.67	34.36	37.20	8.21%
YoY %	13.48%	31.14%	-5.17%	-47.49%	134.78%	-7.63%	-	-
Horiz. %	160.70%	141.61%	107.98%	113.87%	216.85%	92.37%	100.00%	-
EY	1.67	1.90	2.49	2.36	1.24	2.91	2.69	-7.63%
YoY %	-12.11%	-23.69%	5.51%	90.32%	-57.39%	8.18%	-	-
Horiz. %	62.08%	70.63%	92.57%	87.73%	46.10%	108.18%	100.00%	-
DY	1.39	1.53	1.64	1.08	0.54	0.90	0.67	12.92%
YoY %	-9.15%	-6.71%	51.85%	100.00%	-40.00%	34.33%	-	-
Horiz. %	207.46%	228.36%	244.78%	161.19%	80.60%	134.33%	100.00%	-
P/NAPS	2.01	1.72	1.51	1.50	1.34	1.60	1.66	3.23%
YoY %	16.86%	13.91%	0.67%	11.94%	-16.25%	-3.61%	-	-
Horiz. %	121.08%	103.61%	90.96%	90.36%	80.72%	96.39%	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