[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.29%
YoY- 284.89%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 226,668 207,176 246,361 240,578 231,376 218,164 134,188 41.88%
PBT 28,106 25,156 27,554 27,040 21,346 16,068 14,350 56.60%
Tax -5,650 -2,884 -4,663 -4,824 -3,614 -1,620 -3,312 42.81%
NP 22,456 22,272 22,891 22,216 17,732 14,448 11,038 60.62%
-
NP to SH 22,456 22,288 22,817 22,216 17,732 14,448 11,038 60.62%
-
Tax Rate 20.10% 11.46% 16.92% 17.84% 16.93% 10.08% 23.08% -
Total Cost 204,212 184,904 223,470 218,362 213,644 203,716 123,150 40.14%
-
Net Worth 167,066 161,466 123,877 120,363 114,761 109,900 101,336 39.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,839 15,679 2,818 3,545 5,318 10,640 2,333 124.50%
Div Payout % 34.91% 70.35% 12.35% 15.96% 29.99% 73.64% 21.14% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 167,066 161,466 123,877 120,363 114,761 109,900 101,336 39.59%
NOSH 93,333 93,333 74,178 69,979 69,976 70,000 66,668 25.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.91% 10.75% 9.29% 9.23% 7.66% 6.62% 8.23% -
ROE 13.44% 13.80% 18.42% 18.46% 15.45% 13.15% 10.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 242.86 221.97 332.12 343.79 330.65 311.66 201.28 13.34%
EPS 24.06 23.88 30.86 31.75 25.34 20.64 16.56 28.30%
DPS 8.40 16.80 3.80 5.07 7.60 15.20 3.50 79.35%
NAPS 1.79 1.73 1.67 1.72 1.64 1.57 1.52 11.52%
Adjusted Per Share Value based on latest NOSH - 69,982
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 73.72 67.38 80.13 78.25 75.26 70.96 43.65 41.86%
EPS 7.30 7.25 7.42 7.23 5.77 4.70 3.59 60.57%
DPS 2.55 5.10 0.92 1.15 1.73 3.46 0.76 124.28%
NAPS 0.5434 0.5252 0.4029 0.3915 0.3733 0.3575 0.3296 39.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.90 1.74 1.66 2.07 1.28 1.18 0.74 -
P/RPS 0.78 0.78 0.50 0.60 0.39 0.38 0.37 64.48%
P/EPS 7.90 7.29 5.40 6.52 5.05 5.72 4.47 46.22%
EY 12.66 13.72 18.53 15.34 19.80 17.49 22.37 -31.60%
DY 4.42 9.66 2.29 2.45 5.94 12.88 4.73 -4.42%
P/NAPS 1.06 1.01 0.99 1.20 0.78 0.75 0.49 67.34%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 23/05/12 29/02/12 -
Price 1.88 2.09 1.82 1.45 1.85 1.35 0.82 -
P/RPS 0.77 0.94 0.55 0.42 0.56 0.43 0.41 52.27%
P/EPS 7.81 8.75 5.92 4.57 7.30 6.54 4.95 35.56%
EY 12.80 11.43 16.90 21.89 13.70 15.29 20.19 -26.22%
DY 4.47 8.04 2.09 3.49 4.11 11.26 4.27 3.10%
P/NAPS 1.05 1.21 1.09 0.84 1.13 0.86 0.54 55.84%

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