[ABMB] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	678,918	658,312	620,236	573,203	508,692	826,414	766,653	-2.00%
YoY %	3.13%	6.14%	8.21%	12.68%	-38.45%	7.80%	-	-
Horiz. %	88.56%	85.87%	80.90%	74.77%	66.35%	107.80%	100.00%	-
PBT	360,119	357,124	340,971	287,915	170,523	230,026	255,368	5.89%
YoY %	0.84%	4.74%	18.43%	68.84%	-25.87%	-9.92%	-	-
Horiz. %	141.02%	139.85%	133.52%	112.75%	66.78%	90.08%	100.00%	-
Tax	-91,093	-90,617	-86,669	-74,983	-46,263	-51,182	-57,797	7.86%
YoY %	-0.53%	-4.56%	-15.58%	-62.08%	9.61%	11.45%	-	-
Horiz. %	157.61%	156.78%	149.95%	129.74%	80.04%	88.55%	100.00%	-
NP	269,026	266,507	254,302	212,932	124,260	178,844	197,571	5.27%
YoY %	0.95%	4.80%	19.43%	71.36%	-30.52%	-9.48%	-	-
Horiz. %	136.17%	134.89%	128.71%	107.77%	62.89%	90.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	269,026	266,478	253,979	213,009	124,259	178,993	197,375	5.29%
YoY %	0.96%	4.92%	19.23%	71.42%	-30.58%	-9.31%	-	-
Horiz. %	136.30%	135.01%	128.68%	107.92%	62.96%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.30%	25.37%	25.42%	26.04%	27.13%	22.25%	22.63%	-
YoY %	-0.28%	-0.20%	-2.38%	-4.02%	21.93%	-1.68%	-	-
Horiz. %	111.80%	112.11%	112.33%	115.07%	119.89%	98.32%	100.00%	-
Total Cost	409,892	391,805	365,934	360,271	384,432	647,570	569,082	-5.31%
YoY %	4.62%	7.07%	1.57%	-6.28%	-40.63%	13.79%	-	-
Horiz. %	72.03%	68.85%	64.30%	63.31%	67.55%	113.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,074,388	3,846,278	3,543,814	3,202,797	2,838,014	2,706,423	2,345,909	9.62%
YoY %	5.93%	8.53%	10.65%	12.85%	4.86%	15.37%	-	-
Horiz. %	173.68%	163.96%	151.06%	136.53%	120.98%	115.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	114,449	100,735	85,540	50,570	19,942	38,443	25,341	28.53%
YoY %	13.61%	17.76%	69.15%	153.59%	-48.13%	51.70%	-	-
Horiz. %	451.64%	397.52%	337.56%	199.56%	78.69%	151.70%	100.00%	-
Div Payout %	42.54%	37.80%	33.68%	23.74%	16.05%	21.48%	12.84%	-
YoY %	12.54%	12.23%	41.87%	47.91%	-25.28%	67.29%	-	-
Horiz. %	331.31%	294.39%	262.31%	184.89%	125.00%	167.29%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	4,074,388	3,846,278	3,543,814	3,202,797	2,838,014	2,706,423	2,345,909	9.62%
YoY %	5.93%	8.53%	10.65%	12.85%	4.86%	15.37%	-	-
Horiz. %	173.68%	163.96%	151.06%	136.53%	120.98%	115.37%	100.00%	-
NOSH	1,548,106	1,548,106	1,527,506	1,532,438	1,534,061	1,537,740	1,448,092	1.11%
YoY %	0.00%	1.35%	-0.32%	-0.11%	-0.24%	6.19%	-	-
Horiz. %	106.91%	106.91%	105.48%	105.82%	105.94%	106.19%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	39.63%	40.48%	41.00%	37.15%	24.43%	21.64%	25.77%	-
YoY %	-2.10%	-1.27%	10.36%	52.07%	12.89%	-16.03%	-	-
Horiz. %	153.78%	157.08%	159.10%	144.16%	94.80%	83.97%	100.00%	-
ROE	6.60%	6.93%	7.17%	6.65%	4.38%	6.61%	8.41%	-
YoY %	-4.76%	-3.35%	7.82%	51.83%	-33.74%	-21.40%	-	-
Horiz. %	78.48%	82.40%	85.26%	79.07%	52.08%	78.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	44.49	43.13	40.60	37.40	33.16	53.74	52.94	-2.85%
YoY %	3.15%	6.23%	8.56%	12.79%	-38.30%	1.51%	-	-
Horiz. %	84.04%	81.47%	76.69%	70.65%	62.64%	101.51%	100.00%	-
EPS	17.70	17.50	16.60	13.90	8.10	11.60	13.63	4.44%
YoY %	1.14%	5.42%	19.42%	71.60%	-30.17%	-14.89%	-	-
Horiz. %	129.86%	128.39%	121.79%	101.98%	59.43%	85.11%	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	2.67	2.52	2.32	2.09	1.85	1.76	1.62	8.67%
YoY %	5.95%	8.62%	11.00%	12.97%	5.11%	8.64%	-	-
Horiz. %	164.81%	155.56%	143.21%	129.01%	114.20%	108.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,526,462
RPS	43.85	42.52	40.06	37.03	32.86	53.38	49.52	-2.00%
YoY %	3.13%	6.14%	8.18%	12.69%	-38.44%	7.79%	-	-
Horiz. %	88.55%	85.86%	80.90%	74.78%	66.36%	107.79%	100.00%	-
EPS	17.38	17.21	16.41	13.76	8.03	11.56	12.75	5.29%
YoY %	0.99%	4.88%	19.26%	71.36%	-30.54%	-9.33%	-	-
Horiz. %	136.31%	134.98%	128.71%	107.92%	62.98%	90.67%	100.00%	-
DPS	7.39	6.51	5.53	3.27	1.29	2.48	1.64	28.48%
YoY %	13.52%	17.72%	69.11%	153.49%	-47.98%	51.22%	-	-
Horiz. %	450.61%	396.95%	337.20%	199.39%	78.66%	151.22%	100.00%	-
NAPS	2.6319	2.4845	2.2891	2.0688	1.8332	1.7482	1.5153	9.62%
YoY %	5.93%	8.54%	10.65%	12.85%	4.86%	15.37%	-	-
Horiz. %	173.69%	163.96%	151.07%	136.53%	120.98%	115.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.01	4.09	3.30	3.09	2.54	2.48	3.10	-
P/RPS	11.26	9.48	8.13	8.26	7.66	4.61	5.86	11.48%
YoY %	18.78%	16.61%	-1.57%	7.83%	66.16%	-21.33%	-	-
Horiz. %	192.15%	161.77%	138.74%	140.96%	130.72%	78.67%	100.00%	-
P/EPS	28.42	23.43	19.85	22.23	31.36	21.31	22.74	3.78%
YoY %	21.30%	18.04%	-10.71%	-29.11%	47.16%	-6.29%	-	-
Horiz. %	124.98%	103.03%	87.29%	97.76%	137.91%	93.71%	100.00%	-
EY	3.52	4.27	5.04	4.50	3.19	4.69	4.40	-3.64%
YoY %	-17.56%	-15.28%	12.00%	41.07%	-31.98%	6.59%	-	-
Horiz. %	80.00%	97.05%	114.55%	102.27%	72.50%	106.59%	100.00%	-
DY	1.50	1.61	1.70	1.07	0.51	1.01	0.56	17.82%
YoY %	-6.83%	-5.29%	58.88%	109.80%	-49.50%	80.36%	-	-
Horiz. %	267.86%	287.50%	303.57%	191.07%	91.07%	180.36%	100.00%	-
P/NAPS	1.88	1.62	1.42	1.48	1.37	1.41	1.91	-0.26%
YoY %	16.05%	14.08%	-4.05%	8.03%	-2.84%	-26.18%	-	-
Horiz. %	98.43%	84.82%	74.35%	77.49%	71.73%	73.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/13	20/11/12	16/11/11	22/11/10	25/11/09	27/11/08	28/11/07	-
Price	4.94	4.07	3.50	3.17	2.81	1.95	2.81	-
P/RPS	11.10	9.44	8.62	8.47	8.47	3.63	5.31	13.06%
YoY %	17.58%	9.51%	1.77%	0.00%	133.33%	-31.64%	-	-
Horiz. %	209.04%	177.78%	162.34%	159.51%	159.51%	68.36%	100.00%	-
P/EPS	28.02	23.31	21.05	22.81	34.69	16.75	20.62	5.23%
YoY %	20.21%	10.74%	-7.72%	-34.25%	107.10%	-18.77%	-	-
Horiz. %	135.89%	113.05%	102.09%	110.62%	168.23%	81.23%	100.00%	-
EY	3.57	4.29	4.75	4.38	2.88	5.97	4.85	-4.97%
YoY %	-16.78%	-9.68%	8.45%	52.08%	-51.76%	23.09%	-	-
Horiz. %	73.61%	88.45%	97.94%	90.31%	59.38%	123.09%	100.00%	-
DY	1.52	1.62	1.60	1.04	0.46	1.28	0.62	16.10%
YoY %	-6.17%	1.25%	53.85%	126.09%	-64.06%	106.45%	-	-
Horiz. %	245.16%	261.29%	258.06%	167.74%	74.19%	206.45%	100.00%	-
P/NAPS	1.85	1.62	1.51	1.52	1.52	1.11	1.73	1.12%
YoY %	14.20%	7.28%	-0.66%	0.00%	36.94%	-35.84%	-	-
Horiz. %	106.94%	93.64%	87.28%	87.86%	87.86%	64.16%	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