[ABMB] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Cumulative Result
Revenue	1,007,550	978,026	930,419	858,181	786,961	1,236,011	1,170,583	-2.46%
YoY %	3.02%	5.12%	8.42%	9.05%	-36.33%	5.59%	-	-
Horiz. %	86.07%	83.55%	79.48%	73.31%	67.23%	105.59%	100.00%	-
PBT	541,605	535,718	510,550	438,751	301,536	297,639	393,710	5.45%
YoY %	1.10%	4.93%	16.36%	45.51%	1.31%	-24.40%	-	-
Horiz. %	137.56%	136.07%	129.68%	111.44%	76.59%	75.60%	100.00%	-
Tax	-136,070	-136,445	-129,971	-114,506	-77,285	-69,594	-94,119	6.33%
YoY %	0.27%	-4.98%	-13.51%	-48.16%	-11.05%	26.06%	-	-
Horiz. %	144.57%	144.97%	138.09%	121.66%	82.11%	73.94%	100.00%	-
NP	405,535	399,273	380,579	324,245	224,251	228,045	299,591	5.17%
YoY %	1.57%	4.91%	17.37%	44.59%	-1.66%	-23.88%	-	-
Horiz. %	135.36%	133.27%	127.03%	108.23%	74.85%	76.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,535	399,220	380,125	324,268	224,171	228,224	299,450	5.17%
YoY %	1.58%	5.02%	17.23%	44.65%	-1.78%	-23.79%	-	-
Horiz. %	135.43%	133.32%	126.94%	108.29%	74.86%	76.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	25.47%	25.46%	26.10%	25.63%	23.38%	23.91%	-
YoY %	-1.37%	0.04%	-2.45%	1.83%	9.62%	-2.22%	-	-
Horiz. %	105.06%	106.52%	106.48%	109.16%	107.19%	97.78%	100.00%	-
Total Cost	602,015	578,753	549,840	533,936	562,710	1,007,966	870,992	-5.96%
YoY %	4.02%	5.26%	2.98%	-5.11%	-44.17%	15.73%	-	-
Horiz. %	69.12%	66.45%	63.13%	61.30%	64.61%	115.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,943,593	3,997,517	3,047,565	3,288,567	2,932,647	2,783,594	2,488,011	7.97%
YoY %	-1.35%	31.17%	-7.33%	12.14%	5.35%	11.88%	-	-
Horiz. %	158.50%	160.67%	122.49%	132.18%	117.87%	111.88%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	288,185	253,277	202,663	107,069	98,266	96,118	92,559	20.81%
YoY %	13.78%	24.97%	89.28%	8.96%	2.23%	3.85%	-	-
Horiz. %	311.35%	273.64%	218.96%	115.68%	106.17%	103.85%	100.00%	-
Div Payout %	71.06%	63.44%	53.31%	33.02%	43.84%	42.12%	30.91%	-
YoY %	12.01%	19.00%	61.45%	-24.68%	4.08%	36.27%	-	-
Horiz. %	229.89%	205.24%	172.47%	106.83%	141.83%	136.27%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	3,943,593	3,997,517	3,047,565	3,288,567	2,932,647	2,783,594	2,488,011	7.97%
YoY %	-1.35%	31.17%	-7.33%	12.14%	5.35%	11.88%	-	-
Horiz. %	158.50%	160.67%	122.49%	132.18%	117.87%	111.88%	100.00%	-
NOSH	1,548,106	1,548,106	1,523,782	1,529,565	1,535,417	1,537,897	1,480,959	0.74%
YoY %	0.00%	1.60%	-0.38%	-0.38%	-0.16%	3.84%	-	-
Horiz. %	104.53%	104.53%	102.89%	103.28%	103.68%	103.84%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	40.25%	40.82%	40.90%	37.78%	28.50%	18.45%	25.59%	-
YoY %	-1.40%	-0.20%	8.26%	32.56%	54.47%	-27.90%	-	-
Horiz. %	157.29%	159.52%	159.83%	147.64%	111.37%	72.10%	100.00%	-
ROE	10.28%	9.99%	12.47%	9.86%	7.64%	8.20%	12.04%	-
YoY %	2.90%	-19.89%	26.47%	29.06%	-6.83%	-31.89%	-	-
Horiz. %	85.38%	82.97%	103.57%	81.89%	63.46%	68.11%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	66.43	64.10	61.06	56.11	51.25	80.37	79.04	-2.85%
YoY %	3.63%	4.98%	8.82%	9.48%	-36.23%	1.68%	-	-
Horiz. %	84.05%	81.10%	77.25%	70.99%	64.84%	101.68%	100.00%	-
EPS	26.70	26.20	24.90	21.20	14.60	14.80	20.22	4.73%
YoY %	1.91%	5.22%	17.45%	45.21%	-1.35%	-26.81%	-	-
Horiz. %	132.05%	129.57%	123.15%	104.85%	72.21%	73.19%	100.00%	-
DPS	19.00	16.60	13.30	7.00	6.40	6.25	6.25	20.33%
YoY %	14.46%	24.81%	90.00%	9.38%	2.40%	0.00%	-	-
Horiz. %	304.00%	265.60%	212.80%	112.00%	102.40%	100.00%	100.00%	-
NAPS	2.60	2.62	2.00	2.15	1.91	1.81	1.68	7.54%
YoY %	-0.76%	31.00%	-6.98%	12.57%	5.52%	7.74%	-	-
Horiz. %	154.76%	155.95%	119.05%	127.98%	113.69%	107.74%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,522,205
RPS	65.08	63.18	60.10	55.43	50.83	79.84	75.61	-2.46%
YoY %	3.01%	5.12%	8.43%	9.05%	-36.34%	5.59%	-	-
Horiz. %	86.07%	83.56%	79.49%	73.31%	67.23%	105.59%	100.00%	-
EPS	26.20	25.79	24.55	20.95	14.48	14.74	19.34	5.18%
YoY %	1.59%	5.05%	17.18%	44.68%	-1.76%	-23.78%	-	-
Horiz. %	135.47%	133.35%	126.94%	108.32%	74.87%	76.22%	100.00%	-
DPS	18.62	16.36	13.09	6.92	6.35	6.21	5.98	20.81%
YoY %	13.81%	24.98%	89.16%	8.98%	2.25%	3.85%	-	-
Horiz. %	311.37%	273.58%	218.90%	115.72%	106.19%	103.85%	100.00%	-
NAPS	2.5474	2.5822	1.9686	2.1243	1.8943	1.7981	1.6071	7.97%
YoY %	-1.35%	31.17%	-7.33%	12.14%	5.35%	11.88%	-	-
Horiz. %	158.51%	160.67%	122.49%	132.18%	117.87%	111.88%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	4.76	4.40	3.95	3.04	2.71	1.82	3.08	-
P/RPS	7.17	6.86	6.47	5.42	5.29	2.26	3.90	10.67%
YoY %	4.52%	6.03%	19.37%	2.46%	134.07%	-42.05%	-	-
Horiz. %	183.85%	175.90%	165.90%	138.97%	135.64%	57.95%	100.00%	-
P/EPS	17.80	16.82	15.83	14.34	18.56	12.26	15.23	2.63%
YoY %	5.83%	6.25%	10.39%	-22.74%	51.39%	-19.50%	-	-
Horiz. %	116.87%	110.44%	103.94%	94.16%	121.86%	80.50%	100.00%	-
EY	5.62	5.95	6.32	6.97	5.39	8.15	6.56	-2.54%
YoY %	-5.55%	-5.85%	-9.33%	29.31%	-33.87%	24.24%	-	-
Horiz. %	85.67%	90.70%	96.34%	106.25%	82.16%	124.24%	100.00%	-
DY	3.99	3.77	3.37	2.30	2.36	3.43	2.03	11.90%
YoY %	5.84%	11.87%	46.52%	-2.54%	-31.20%	68.97%	-	-
Horiz. %	196.55%	185.71%	166.01%	113.30%	116.26%	168.97%	100.00%	-
P/NAPS	1.83	1.68	1.98	1.41	1.42	1.01	1.83	0.00%
YoY %	8.93%	-15.15%	40.43%	-0.70%	40.59%	-44.81%	-	-
Horiz. %	100.00%	91.80%	108.20%	77.05%	77.60%	55.19%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	13/02/14	19/02/13	21/02/12	21/02/11	11/02/10	24/02/09	18/02/08	-
Price	4.69	4.04	3.75	3.10	2.55	1.77	2.93	-
P/RPS	7.06	6.30	6.14	5.53	4.98	2.20	3.71	11.30%
YoY %	12.06%	2.61%	11.03%	11.04%	126.36%	-40.70%	-	-
Horiz. %	190.30%	169.81%	165.50%	149.06%	134.23%	59.30%	100.00%	-
P/EPS	17.54	15.44	15.03	14.62	17.47	11.93	14.49	3.23%
YoY %	13.60%	2.73%	2.80%	-16.31%	46.44%	-17.67%	-	-
Horiz. %	121.05%	106.56%	103.73%	100.90%	120.57%	82.33%	100.00%	-
EY	5.70	6.48	6.65	6.84	5.73	8.38	6.90	-3.13%
YoY %	-12.04%	-2.56%	-2.78%	19.37%	-31.62%	21.45%	-	-
Horiz. %	82.61%	93.91%	96.38%	99.13%	83.04%	121.45%	100.00%	-
DY	4.05	4.11	3.55	2.26	2.51	3.53	2.13	11.29%
YoY %	-1.46%	15.77%	57.08%	-9.96%	-28.90%	65.73%	-	-
Horiz. %	190.14%	192.96%	166.67%	106.10%	117.84%	165.73%	100.00%	-
P/NAPS	1.80	1.54	1.88	1.44	1.34	0.98	1.74	0.56%
YoY %	16.88%	-18.09%	30.56%	7.46%	36.73%	-43.68%	-	-
Horiz. %	103.45%	88.51%	108.05%	82.76%	77.01%	56.32%	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