[ABLEGLOB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -4.78%
YoY- 21.97%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 218,164 134,188 108,524 108,422 102,568 96,063 93,653 75.63%
PBT 16,068 14,350 11,032 13,382 12,748 8,551 8,482 53.04%
Tax -1,620 -3,312 -5,260 -5,056 -4,004 -2,278 -2,453 -24.14%
NP 14,448 11,038 5,772 8,326 8,744 6,273 6,029 78.98%
-
NP to SH 14,448 11,038 5,772 8,326 8,744 6,273 6,029 78.98%
-
Tax Rate 10.08% 23.08% 47.68% 37.78% 31.41% 26.64% 28.92% -
Total Cost 203,716 123,150 102,752 100,096 93,824 89,790 87,624 75.40%
-
Net Worth 109,900 101,336 96,346 98,302 96,421 94,373 92,420 12.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 10,640 2,333 3,079 4,618 9,245 1,649 2,200 185.71%
Div Payout % 73.64% 21.14% 53.35% 55.47% 105.74% 26.30% 36.50% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 109,900 101,336 96,346 98,302 96,421 94,373 92,420 12.22%
NOSH 70,000 66,668 65,990 65,974 66,042 65,995 66,014 3.98%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.62% 8.23% 5.32% 7.68% 8.53% 6.53% 6.44% -
ROE 13.15% 10.89% 5.99% 8.47% 9.07% 6.65% 6.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 311.66 201.28 164.45 164.34 155.31 145.56 141.87 68.90%
EPS 20.64 16.56 8.75 12.62 13.24 9.51 9.13 72.16%
DPS 15.20 3.50 4.67 7.00 14.00 2.50 3.33 174.91%
NAPS 1.57 1.52 1.46 1.49 1.46 1.43 1.40 7.93%
Adjusted Per Share Value based on latest NOSH - 65,900
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 70.96 43.65 35.30 35.26 33.36 31.24 30.46 75.64%
EPS 4.70 3.59 1.88 2.71 2.84 2.04 1.96 79.05%
DPS 3.46 0.76 1.00 1.50 3.01 0.54 0.72 184.49%
NAPS 0.3575 0.3296 0.3134 0.3197 0.3136 0.307 0.3006 12.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.18 0.74 0.78 0.80 0.67 0.65 0.80 -
P/RPS 0.38 0.37 0.47 0.49 0.43 0.45 0.56 -22.76%
P/EPS 5.72 4.47 8.92 6.34 5.06 6.84 8.76 -24.71%
EY 17.49 22.37 11.21 15.78 19.76 14.62 11.42 32.83%
DY 12.88 4.73 5.98 8.75 20.90 3.85 4.17 111.94%
P/NAPS 0.75 0.49 0.53 0.54 0.46 0.45 0.57 20.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 23/02/11 24/11/10 -
Price 1.35 0.82 0.81 0.85 0.68 0.65 0.75 -
P/RPS 0.43 0.41 0.49 0.52 0.44 0.45 0.53 -13.00%
P/EPS 6.54 4.95 9.26 6.74 5.14 6.84 8.21 -14.05%
EY 15.29 20.19 10.80 14.85 19.47 14.62 12.18 16.35%
DY 11.26 4.27 5.76 8.24 20.59 3.85 4.44 85.86%
P/NAPS 0.86 0.54 0.55 0.57 0.47 0.45 0.54 36.33%

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
Post a Comment