[ABMB] YoY TTM Result on 30-Sep-2006 [#2]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	1,321,253	1,645,748	1,516,526	1,340,696	1,349,705	1,403,130	1,365,666	-0.54%
YoY %	-19.72%	8.52%	13.11%	-0.67%	-3.81%	2.74%	-	-
Horiz. %	96.75%	120.51%	111.05%	98.17%	98.83%	102.74%	100.00%	-
PBT	243,809	476,708	392,584	11,332	-121,485	293,097	279,315	-2.23%
YoY %	-48.86%	21.43%	3,364.38%	109.33%	-141.45%	4.93%	-	-
Horiz. %	87.29%	170.67%	140.55%	4.06%	-43.49%	104.93%	100.00%	-
Tax	-69,505	-115,340	-87,499	-10,077	31,069	-71,431	-61,379	2.09%
YoY %	39.74%	-31.82%	-768.30%	-132.43%	143.50%	-16.38%	-	-
Horiz. %	113.24%	187.91%	142.56%	16.42%	-50.62%	116.38%	100.00%	-
NP	174,304	361,368	305,085	1,255	-90,416	221,666	217,936	-3.65%
YoY %	-51.77%	18.45%	24,209.56%	101.39%	-140.79%	1.71%	-	-
Horiz. %	79.98%	165.81%	139.99%	0.58%	-41.49%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	174,387	361,574	304,995	882	-90,640	221,666	217,936	-3.64%
YoY %	-51.77%	18.55%	34,479.93%	100.97%	-140.89%	1.71%	-	-
Horiz. %	80.02%	165.91%	139.95%	0.40%	-41.59%	101.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.51%	24.20%	22.29%	88.93%	-	24.37%	21.97%	-
YoY %	17.81%	8.57%	-74.94%	0.00%	-	10.92%	-	-
Horiz. %	129.77%	110.15%	101.46%	404.78%	-	110.92%	100.00%	-
Total Cost	1,146,949	1,284,380	1,211,441	1,339,441	1,440,121	1,181,464	1,147,730	-0.01%
YoY %	-10.70%	6.02%	-9.56%	-6.99%	21.89%	2.94%	-	-
Horiz. %	99.93%	111.91%	105.55%	116.70%	125.48%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,830,790	2,709,111	2,345,512	1,774,577	1,476,630	1,615,495	1,359,193	12.99%
YoY %	4.49%	15.50%	32.17%	20.18%	-8.60%	18.86%	-	-
Horiz. %	208.27%	199.32%	172.57%	130.56%	108.64%	118.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	77,721	108,128	23,553	-	11,624	23,229	19,767	25.60%
YoY %	-28.12%	359.08%	0.00%	-	-49.96%	17.51%	-	-
Horiz. %	393.19%	547.01%	119.15%	-	58.81%	117.51%	100.00%	-
Div Payout %	44.57%	29.91%	7.72%	-	0.00%	10.48%	9.07%	-
YoY %	49.01%	287.44%	0.00%	-	0.00%	15.55%	-	-
Horiz. %	491.40%	329.77%	85.12%	-	0.00%	115.55%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	2,830,790	2,709,111	2,345,512	1,774,577	1,476,630	1,615,495	1,359,193	12.99%
YoY %	4.49%	15.50%	32.17%	20.18%	-8.60%	18.86%	-	-
Horiz. %	208.27%	199.32%	172.57%	130.56%	108.64%	118.86%	100.00%	-
NOSH	1,530,156	1,539,267	1,447,847	1,167,485	1,162,701	1,162,227	1,161,704	4.69%
YoY %	-0.59%	6.31%	24.01%	0.41%	0.04%	0.05%	-	-
Horiz. %	131.72%	132.50%	124.63%	100.50%	100.09%	100.05%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	13.19%	21.96%	20.12%	0.09%	-6.70%	15.80%	15.96%	-
YoY %	-39.94%	9.15%	22,255.56%	101.34%	-142.41%	-1.00%	-	-
Horiz. %	82.64%	137.59%	126.07%	0.56%	-41.98%	99.00%	100.00%	-
ROE	6.16%	13.35%	13.00%	0.05%	-6.14%	13.72%	16.03%	-
YoY %	-53.86%	2.69%	25,900.00%	100.81%	-144.75%	-14.41%	-	-
Horiz. %	38.43%	83.28%	81.10%	0.31%	-38.30%	85.59%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	86.35	106.92	104.74	114.84	116.08	120.73	117.56	-5.00%
YoY %	-19.24%	2.08%	-8.79%	-1.07%	-3.85%	2.70%	-	-
Horiz. %	73.45%	90.95%	89.09%	97.69%	98.74%	102.70%	100.00%	-
EPS	11.40	23.49	21.07	0.08	-7.80	19.07	18.76	-7.95%
YoY %	-51.47%	11.49%	26,237.50%	101.03%	-140.90%	1.65%	-	-
Horiz. %	60.77%	125.21%	112.31%	0.43%	-41.58%	101.65%	100.00%	-
DPS	5.08	7.00	1.63	0.00	1.00	2.00	1.70	19.99%
YoY %	-27.43%	329.45%	0.00%	0.00%	-50.00%	17.65%	-	-
Horiz. %	298.82%	411.76%	95.88%	0.00%	58.82%	117.65%	100.00%	-
NAPS	1.85	1.76	1.62	1.52	1.27	1.39	1.17	7.92%
YoY %	5.11%	8.64%	6.58%	19.69%	-8.63%	18.80%	-	-
Horiz. %	158.12%	150.43%	138.46%	129.91%	108.55%	118.80%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,167,485
RPS	85.37	106.33	97.98	86.62	87.20	90.66	88.24	-0.54%
YoY %	-19.71%	8.52%	13.11%	-0.67%	-3.82%	2.74%	-	-
Horiz. %	96.75%	120.50%	111.04%	98.16%	98.82%	102.74%	100.00%	-
EPS	11.27	23.36	19.71	0.06	-5.86	14.32	14.08	-3.63%
YoY %	-51.76%	18.52%	32,750.00%	101.02%	-140.92%	1.70%	-	-
Horiz. %	80.04%	165.91%	139.99%	0.43%	-41.62%	101.70%	100.00%	-
DPS	5.02	6.99	1.52	0.00	0.75	1.50	1.28	25.55%
YoY %	-28.18%	359.87%	0.00%	0.00%	-50.00%	17.19%	-	-
Horiz. %	392.19%	546.09%	118.75%	0.00%	58.59%	117.19%	100.00%	-
NAPS	1.829	1.7504	1.5154	1.1466	0.954	1.0438	0.8782	12.99%
YoY %	4.49%	15.51%	32.16%	20.19%	-8.60%	18.86%	-	-
Horiz. %	208.27%	199.32%	172.56%	130.56%	108.63%	118.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.54	2.48	3.10	2.24	2.40	2.30	1.28	-
P/RPS	2.94	2.32	2.96	1.95	2.07	1.91	1.09	17.96%
YoY %	26.72%	-21.62%	51.79%	-5.80%	8.38%	75.23%	-	-
Horiz. %	269.72%	212.84%	271.56%	178.90%	189.91%	175.23%	100.00%	-
P/EPS	22.29	10.56	14.72	2,965.04	-30.79	12.06	6.82	21.79%
YoY %	111.08%	-28.26%	-99.50%	9,729.88%	-355.31%	76.83%	-	-
Horiz. %	326.83%	154.84%	215.84%	43,475.66%	-451.47%	176.83%	100.00%	-
EY	4.49	9.47	6.80	0.03	-3.25	8.29	14.66	-17.88%
YoY %	-52.59%	39.26%	22,566.67%	100.92%	-139.20%	-43.45%	-	-
Horiz. %	30.63%	64.60%	46.38%	0.20%	-22.17%	56.55%	100.00%	-
DY	2.00	2.82	0.52	0.00	0.42	0.87	1.33	7.02%
YoY %	-29.08%	442.31%	0.00%	0.00%	-51.72%	-34.59%	-	-
Horiz. %	150.38%	212.03%	39.10%	0.00%	31.58%	65.41%	100.00%	-
P/NAPS	1.37	1.41	1.91	1.47	1.89	1.65	1.09	3.88%
YoY %	-2.84%	-26.18%	29.93%	-22.22%	14.55%	51.38%	-	-
Horiz. %	125.69%	129.36%	175.23%	134.86%	173.39%	151.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/11/08	28/11/07	17/11/06	30/11/05	30/11/04	27/11/03	-
Price	2.81	1.95	2.81	2.54	2.26	2.36	1.39	-
P/RPS	3.25	1.82	2.68	2.21	1.95	1.95	1.18	18.37%
YoY %	78.57%	-32.09%	21.27%	13.33%	0.00%	65.25%	-	-
Horiz. %	275.42%	154.24%	227.12%	187.29%	165.25%	165.25%	100.00%	-
P/EPS	24.66	8.30	13.34	3,362.15	-28.99	12.37	7.41	22.16%
YoY %	197.11%	-37.78%	-99.60%	11,697.62%	-334.36%	66.94%	-	-
Horiz. %	332.79%	112.01%	180.03%	45,373.14%	-391.23%	166.94%	100.00%	-
EY	4.06	12.05	7.50	0.03	-3.45	8.08	13.50	-18.13%
YoY %	-66.31%	60.67%	24,900.00%	100.87%	-142.70%	-40.15%	-	-
Horiz. %	30.07%	89.26%	55.56%	0.22%	-25.56%	59.85%	100.00%	-
DY	1.81	3.59	0.58	0.00	0.44	0.85	1.22	6.78%
YoY %	-49.58%	518.97%	0.00%	0.00%	-48.24%	-30.33%	-	-
Horiz. %	148.36%	294.26%	47.54%	0.00%	36.07%	69.67%	100.00%	-
P/NAPS	1.52	1.11	1.73	1.67	1.78	1.70	1.19	4.15%
YoY %	36.94%	-35.84%	3.59%	-6.18%	4.71%	42.86%	-	-
Horiz. %	127.73%	93.28%	145.38%	140.34%	149.58%	142.86%	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