[ABMB] YoY TTM 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
TTM Result
Revenue	1,377,870	1,256,591	1,159,558	1,082,308	1,475,914	1,605,455	1,500,852	-1.41%
YoY %	9.65%	8.37%	7.14%	-26.67%	-8.07%	6.97%	-	-
Horiz. %	91.81%	83.73%	77.26%	72.11%	98.34%	106.97%	100.00%	-
PBT	731,608	666,945	576,902	496,772	198,791	537,447	222,643	21.90%
YoY %	9.70%	15.61%	16.13%	149.90%	-63.01%	141.39%	-	-
Horiz. %	328.60%	299.56%	259.12%	223.12%	89.29%	241.39%	100.00%	-
Tax	-180,271	-169,224	-148,297	-130,946	-47,982	-128,226	-59,780	20.17%
YoY %	-6.53%	-14.11%	-13.25%	-172.91%	62.58%	-114.50%	-	-
Horiz. %	301.56%	283.08%	248.07%	219.05%	80.26%	214.50%	100.00%	-
NP	551,337	497,721	428,605	365,826	150,809	409,221	162,863	22.51%
YoY %	10.77%	16.13%	17.16%	142.58%	-63.15%	151.27%	-	-
Horiz. %	338.53%	305.61%	263.17%	224.62%	92.60%	251.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	551,303	497,401	428,232	365,939	150,993	409,144	162,853	22.51%
YoY %	10.84%	16.15%	17.02%	142.35%	-63.10%	151.24%	-	-
Horiz. %	338.53%	305.43%	262.96%	224.71%	92.72%	251.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.64%	25.37%	25.71%	26.36%	24.14%	23.86%	26.85%	-
YoY %	-2.88%	-1.32%	-2.47%	9.20%	1.17%	-11.14%	-	-
Horiz. %	91.77%	94.49%	95.75%	98.18%	89.91%	88.86%	100.00%	-
Total Cost	826,533	758,870	730,953	716,482	1,325,105	1,196,234	1,337,989	-7.70%
YoY %	8.92%	3.82%	2.02%	-45.93%	10.77%	-10.59%	-	-
Horiz. %	61.77%	56.72%	54.63%	53.55%	99.04%	89.41%	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	267,402	218,454	141,676	129,146	77,721	108,128	23,553	49.86%
YoY %	22.41%	54.19%	9.70%	66.17%	-28.12%	359.08%	-	-
Horiz. %	1,135.32%	927.50%	601.52%	548.32%	329.98%	459.08%	100.00%	-
Div Payout %	48.50%	43.92%	33.08%	35.29%	51.47%	26.43%	14.46%	-
YoY %	10.43%	32.77%	-6.26%	-31.44%	94.74%	82.78%	-	-
Horiz. %	335.41%	303.73%	228.77%	244.05%	355.95%	182.78%	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	1,548,106	1,538,000	1,548,106	1,537,070	1,345,926	2.35%
YoY %	1.94%	-1.90%	0.66%	-0.65%	0.72%	14.20%	-	-
Horiz. %	115.02%	112.84%	115.02%	114.27%	115.02%	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	40.01%	39.61%	36.96%	33.80%	10.22%	25.49%	10.85%	-
YoY %	1.01%	7.17%	9.35%	230.72%	-59.91%	134.93%	-	-
Horiz. %	368.76%	365.07%	340.65%	311.52%	94.19%	234.93%	100.00%	-
ROE	13.44%	13.05%	12.38%	11.66%	5.41%	15.30%	7.66%	-
YoY %	2.99%	5.41%	6.17%	115.53%	-64.64%	99.74%	-	-
Horiz. %	175.46%	170.37%	161.62%	152.22%	70.63%	199.74%	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	90.00	82.74	76.08	70.37	95.80	104.45	111.51	-3.50%
YoY %	8.77%	8.75%	8.11%	-26.54%	-8.28%	-6.33%	-	-
Horiz. %	80.71%	74.20%	68.23%	63.11%	85.91%	93.67%	100.00%	-
EPS	36.01	32.75	28.10	23.79	9.80	26.62	12.10	19.91%
YoY %	9.95%	16.55%	18.12%	142.76%	-63.19%	120.00%	-	-
Horiz. %	297.60%	270.66%	232.23%	196.61%	80.99%	220.00%	100.00%	-
DPS	17.50	14.30	9.30	8.40	5.04	7.03	1.75	46.72%
YoY %	22.38%	53.76%	10.71%	66.67%	-28.31%	301.71%	-	-
Horiz. %	1,000.00%	817.14%	531.43%	480.00%	288.00%	401.71%	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	89.00	81.17	74.90	69.91	95.34	103.70	96.95	-1.41%
YoY %	9.65%	8.37%	7.14%	-26.67%	-8.06%	6.96%	-	-
Horiz. %	91.80%	83.72%	77.26%	72.11%	98.34%	106.96%	100.00%	-
EPS	35.61	32.13	27.66	23.64	9.75	26.43	10.52	22.51%
YoY %	10.83%	16.16%	17.01%	142.46%	-63.11%	151.24%	-	-
Horiz. %	338.50%	305.42%	262.93%	224.71%	92.68%	251.24%	100.00%	-
DPS	17.27	14.11	9.15	8.34	5.02	6.98	1.52	49.88%
YoY %	22.40%	54.21%	9.71%	66.14%	-28.08%	359.21%	-	-
Horiz. %	1,136.18%	928.29%	601.97%	548.68%	330.26%	459.21%	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	5.89	5.03	4.18	4.19	2.45	2.65	3.17	10.86%
YoY %	17.10%	20.33%	-0.24%	71.02%	-7.55%	-16.40%	-	-
Horiz. %	185.80%	158.68%	131.86%	132.18%	77.29%	83.60%	100.00%	-
P/EPS	14.72	12.70	11.32	12.40	23.98	10.41	29.26	-10.80%
YoY %	15.91%	12.19%	-8.71%	-48.29%	130.36%	-64.42%	-	-
Horiz. %	50.31%	43.40%	38.69%	42.38%	81.95%	35.58%	100.00%	-
EY	6.79	7.87	8.84	8.07	4.17	9.61	3.42	12.09%
YoY %	-13.72%	-10.97%	9.54%	93.53%	-56.61%	180.99%	-	-
Horiz. %	198.54%	230.12%	258.48%	235.96%	121.93%	280.99%	100.00%	-
DY	3.30	3.44	2.92	2.85	2.15	2.54	0.49	37.38%
YoY %	-4.07%	17.81%	2.46%	32.56%	-15.35%	418.37%	-	-
Horiz. %	673.47%	702.04%	595.92%	581.63%	438.78%	518.37%	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	5.98	5.22	4.50	4.33	2.53	2.66	2.36	16.74%
YoY %	14.56%	16.00%	3.93%	71.15%	-4.89%	12.71%	-	-
Horiz. %	253.39%	221.19%	190.68%	183.47%	107.20%	112.71%	100.00%	-
P/EPS	14.94	13.19	12.17	12.82	24.69	10.44	21.74	-6.05%
YoY %	13.27%	8.38%	-5.07%	-48.08%	136.49%	-51.98%	-	-
Horiz. %	68.72%	60.67%	55.98%	58.97%	113.57%	48.02%	100.00%	-
EY	6.69	7.58	8.22	7.80	4.05	9.57	4.60	6.43%
YoY %	-11.74%	-7.79%	5.38%	92.59%	-57.68%	108.04%	-	-
Horiz. %	145.43%	164.78%	178.70%	169.57%	88.04%	208.04%	100.00%	-
DY	3.25	3.31	2.72	2.75	2.08	2.53	0.67	30.07%
YoY %	-1.81%	21.69%	-1.09%	32.21%	-17.79%	277.61%	-	-
Horiz. %	485.07%	494.03%	405.97%	410.45%	310.45%	377.61%	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