[ABLEGLOB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.73%
YoY- 112.97%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 207,176 246,361 240,578 231,376 218,164 134,188 108,524 53.82%
PBT 25,156 27,554 27,040 21,346 16,068 14,350 11,032 73.15%
Tax -2,884 -4,663 -4,824 -3,614 -1,620 -3,312 -5,260 -32.98%
NP 22,272 22,891 22,216 17,732 14,448 11,038 5,772 145.80%
-
NP to SH 22,288 22,817 22,216 17,732 14,448 11,038 5,772 145.92%
-
Tax Rate 11.46% 16.92% 17.84% 16.93% 10.08% 23.08% 47.68% -
Total Cost 184,904 223,470 218,362 213,644 203,716 123,150 102,752 47.89%
-
Net Worth 161,466 123,877 120,363 114,761 109,900 101,336 96,346 41.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 15,679 2,818 3,545 5,318 10,640 2,333 3,079 195.69%
Div Payout % 70.35% 12.35% 15.96% 29.99% 73.64% 21.14% 53.35% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 161,466 123,877 120,363 114,761 109,900 101,336 96,346 41.04%
NOSH 93,333 74,178 69,979 69,976 70,000 66,668 65,990 25.97%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.75% 9.29% 9.23% 7.66% 6.62% 8.23% 5.32% -
ROE 13.80% 18.42% 18.46% 15.45% 13.15% 10.89% 5.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 221.97 332.12 343.79 330.65 311.66 201.28 164.45 22.11%
EPS 23.88 30.86 31.75 25.34 20.64 16.56 8.75 95.17%
DPS 16.80 3.80 5.07 7.60 15.20 3.50 4.67 134.59%
NAPS 1.73 1.67 1.72 1.64 1.57 1.52 1.46 11.96%
Adjusted Per Share Value based on latest NOSH - 69,960
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 67.38 80.13 78.25 75.26 70.96 43.65 35.30 53.81%
EPS 7.25 7.42 7.23 5.77 4.70 3.59 1.88 145.71%
DPS 5.10 0.92 1.15 1.73 3.46 0.76 1.00 195.99%
NAPS 0.5252 0.4029 0.3915 0.3733 0.3575 0.3296 0.3134 41.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.74 1.66 2.07 1.28 1.18 0.74 0.78 -
P/RPS 0.78 0.50 0.60 0.39 0.38 0.37 0.47 40.12%
P/EPS 7.29 5.40 6.52 5.05 5.72 4.47 8.92 -12.57%
EY 13.72 18.53 15.34 19.80 17.49 22.37 11.21 14.40%
DY 9.66 2.29 2.45 5.94 12.88 4.73 5.98 37.63%
P/NAPS 1.01 0.99 1.20 0.78 0.75 0.49 0.53 53.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 30/11/12 29/08/12 23/05/12 29/02/12 24/11/11 -
Price 2.09 1.82 1.45 1.85 1.35 0.82 0.81 -
P/RPS 0.94 0.55 0.42 0.56 0.43 0.41 0.49 54.32%
P/EPS 8.75 5.92 4.57 7.30 6.54 4.95 9.26 -3.70%
EY 11.43 16.90 21.89 13.70 15.29 20.19 10.80 3.84%
DY 8.04 2.09 3.49 4.11 11.26 4.27 5.76 24.87%
P/NAPS 1.21 1.09 0.84 1.13 0.86 0.54 0.55 69.07%

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