[ABMB] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	336,739	364,177	319,338	307,065	276,223	257,023	421,472	-3.67%
YoY %	-7.53%	14.04%	4.00%	11.17%	7.47%	-39.02%	-	-
Horiz. %	79.90%	86.41%	75.77%	72.86%	65.54%	60.98%	100.00%	-
PBT	173,319	183,956	166,368	174,066	150,277	62,443	166,964	0.62%
YoY %	-5.78%	10.57%	-4.42%	15.83%	140.66%	-62.60%	-	-
Horiz. %	103.81%	110.18%	99.64%	104.25%	90.01%	37.40%	100.00%	-
Tax	-42,509	-46,165	-41,791	-44,091	-39,756	-16,248	-42,690	-0.07%
YoY %	7.92%	-10.47%	5.22%	-10.90%	-144.68%	61.94%	-	-
Horiz. %	99.58%	108.14%	97.89%	103.28%	93.13%	38.06%	100.00%	-
NP	130,810	137,791	124,577	129,975	110,521	46,195	124,274	0.85%
YoY %	-5.07%	10.61%	-4.15%	17.60%	139.25%	-62.83%	-	-
Horiz. %	105.26%	110.88%	100.24%	104.59%	88.93%	37.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,810	137,791	124,532	129,766	110,736	46,221	124,349	0.84%
YoY %	-5.07%	10.65%	-4.03%	17.19%	139.58%	-62.83%	-	-
Horiz. %	105.20%	110.81%	100.15%	104.36%	89.05%	37.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.53%	25.10%	25.12%	25.33%	26.46%	26.02%	25.57%	-
YoY %	-2.27%	-0.08%	-0.83%	-4.27%	1.69%	1.76%	-	-
Horiz. %	95.93%	98.16%	98.24%	99.06%	103.48%	101.76%	100.00%	-
Total Cost	205,929	226,386	194,761	177,090	165,702	210,828	297,198	-5.92%
YoY %	-9.04%	16.24%	9.98%	6.87%	-21.40%	-29.06%	-	-
Horiz. %	69.29%	76.17%	65.53%	59.59%	55.75%	70.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,076,404	4,103,109	3,811,894	3,459,933	3,137,520	2,788,666	2,674,502	7.27%
YoY %	-0.65%	7.64%	10.17%	10.28%	12.51%	4.27%	-	-
Horiz. %	152.42%	153.42%	142.53%	129.37%	117.31%	104.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	114,825	100,233	85,355	50,754	20,029	38,426	-
YoY %	-	14.56%	17.43%	68.17%	153.40%	-47.88%	-	-
Horiz. %	-	298.82%	260.85%	222.13%	132.08%	52.12%	100.00%	-
Div Payout %	-	83.33%	80.49%	65.78%	45.83%	43.33%	30.90%	-
YoY %	-	3.53%	22.36%	43.53%	5.77%	40.23%	-	-
Horiz. %	-	269.68%	260.49%	212.88%	148.32%	140.23%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	4,076,404	4,103,109	3,811,894	3,459,933	3,137,520	2,788,666	2,674,502	7.27%
YoY %	-0.65%	7.64%	10.17%	10.28%	12.51%	4.27%	-	-
Horiz. %	152.42%	153.42%	142.53%	129.37%	117.31%	104.27%	100.00%	-
NOSH	1,548,106	1,548,106	1,518,682	1,524,200	1,538,000	1,540,700	1,537,070	0.11%
YoY %	0.00%	1.94%	-0.36%	-0.90%	-0.18%	0.24%	-	-
Horiz. %	100.72%	100.72%	98.80%	99.16%	100.06%	100.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	38.85%	37.84%	39.01%	42.33%	40.01%	17.97%	29.49%	-
YoY %	2.67%	-3.00%	-7.84%	5.80%	122.65%	-39.06%	-	-
Horiz. %	131.74%	128.31%	132.28%	143.54%	135.67%	60.94%	100.00%	-
ROE	3.21%	3.36%	3.27%	3.75%	3.53%	1.66%	4.65%	-
YoY %	-4.46%	2.75%	-12.80%	6.23%	112.65%	-64.30%	-	-
Horiz. %	69.03%	72.26%	70.32%	80.65%	75.91%	35.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	22.14	23.79	21.03	20.15	17.96	16.68	27.42	-3.50%
YoY %	-6.94%	13.12%	4.37%	12.19%	7.67%	-39.17%	-	-
Horiz. %	80.74%	86.76%	76.70%	73.49%	65.50%	60.83%	100.00%	-
EPS	8.60	9.00	8.20	8.50	7.20	3.00	8.09	1.02%
YoY %	-4.44%	9.76%	-3.53%	18.06%	140.00%	-62.92%	-	-
Horiz. %	106.30%	111.25%	101.36%	105.07%	89.00%	37.08%	100.00%	-
DPS	0.00	7.50	6.60	5.60	3.30	1.30	2.50	-
YoY %	0.00%	13.64%	17.86%	69.70%	153.85%	-48.00%	-	-
Horiz. %	0.00%	300.00%	264.00%	224.00%	132.00%	52.00%	100.00%	-
NAPS	2.68	2.68	2.51	2.27	2.04	1.81	1.74	7.46%
YoY %	0.00%	6.77%	10.57%	11.27%	12.71%	4.02%	-	-
Horiz. %	154.02%	154.02%	144.25%	130.46%	117.24%	104.02%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,524,200
RPS	21.75	23.52	20.63	19.83	17.84	16.60	27.23	-3.67%
YoY %	-7.53%	14.01%	4.03%	11.15%	7.47%	-39.04%	-	-
Horiz. %	79.88%	86.38%	75.76%	72.82%	65.52%	60.96%	100.00%	-
EPS	8.45	8.90	8.04	8.38	7.15	2.99	8.03	0.85%
YoY %	-5.06%	10.70%	-4.06%	17.20%	139.13%	-62.76%	-	-
Horiz. %	105.23%	110.83%	100.12%	104.36%	89.04%	37.24%	100.00%	-
DPS	0.00	7.42	6.47	5.51	3.28	1.29	2.48	-
YoY %	0.00%	14.68%	17.42%	67.99%	154.26%	-47.98%	-	-
Horiz. %	0.00%	299.19%	260.89%	222.18%	132.26%	52.02%	100.00%	-
NAPS	2.6332	2.6504	2.4623	2.2349	2.0267	1.8013	1.7276	7.27%
YoY %	-0.65%	7.64%	10.17%	10.27%	12.51%	4.27%	-	-
Horiz. %	152.42%	153.42%	142.53%	129.36%	117.31%	104.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.72	5.30	4.16	3.18	2.95	2.35	2.77	-
P/RPS	21.32	22.28	19.78	15.78	16.43	14.09	10.10	13.25%
YoY %	-4.31%	12.64%	25.35%	-3.96%	16.61%	39.50%	-	-
Horiz. %	211.09%	220.59%	195.84%	156.24%	162.67%	139.50%	100.00%	-
P/EPS	54.88	58.89	50.73	37.35	40.97	78.33	34.24	8.17%
YoY %	-6.81%	16.09%	35.82%	-8.84%	-47.70%	128.77%	-	-
Horiz. %	160.28%	171.99%	148.16%	109.08%	119.66%	228.77%	100.00%	-
EY	1.82	1.70	1.97	2.68	2.44	1.28	2.92	-7.57%
YoY %	7.06%	-13.71%	-26.49%	9.84%	90.62%	-56.16%	-	-
Horiz. %	62.33%	58.22%	67.47%	91.78%	83.56%	43.84%	100.00%	-
DY	0.00	1.42	1.59	1.76	1.12	0.55	0.90	-
YoY %	0.00%	-10.69%	-9.66%	57.14%	103.64%	-38.89%	-	-
Horiz. %	0.00%	157.78%	176.67%	195.56%	124.44%	61.11%	100.00%	-
P/NAPS	1.76	1.98	1.66	1.40	1.45	1.30	1.59	1.70%
YoY %	-11.11%	19.28%	18.57%	-3.45%	11.54%	-18.24%	-	-
Horiz. %	110.69%	124.53%	104.40%	88.05%	91.19%	81.76%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	11/08/14	06/08/13	15/08/12	16/08/11	20/08/10	17/08/09	08/08/08	-
Price	4.88	5.38	4.32	3.42	3.05	2.42	2.78	-
P/RPS	22.04	22.62	20.54	16.98	16.98	14.51	10.14	13.80%
YoY %	-2.56%	10.13%	20.97%	0.00%	17.02%	43.10%	-	-
Horiz. %	217.36%	223.08%	202.56%	167.46%	167.46%	143.10%	100.00%	-
P/EPS	56.74	59.78	52.68	40.17	42.36	80.67	34.36	8.71%
YoY %	-5.09%	13.48%	31.14%	-5.17%	-47.49%	134.78%	-	-
Horiz. %	165.13%	173.98%	153.32%	116.91%	123.28%	234.78%	100.00%	-
EY	1.76	1.67	1.90	2.49	2.36	1.24	2.91	-8.03%
YoY %	5.39%	-12.11%	-23.69%	5.51%	90.32%	-57.39%	-	-
Horiz. %	60.48%	57.39%	65.29%	85.57%	81.10%	42.61%	100.00%	-
DY	0.00	1.39	1.53	1.64	1.08	0.54	0.90	-
YoY %	0.00%	-9.15%	-6.71%	51.85%	100.00%	-40.00%	-	-
Horiz. %	0.00%	154.44%	170.00%	182.22%	120.00%	60.00%	100.00%	-
P/NAPS	1.82	2.01	1.72	1.51	1.50	1.34	1.60	2.16%
YoY %	-9.45%	16.86%	13.91%	0.67%	11.94%	-16.25%	-	-
Horiz. %	113.75%	125.62%	107.50%	94.38%	93.75%	83.75%	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