[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.66%
YoY- -9.1%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 125,217 113,142 109,376 97,361 94,218 82,868 77,268 37.92%
PBT 11,097 10,352 9,056 11,059 11,973 8,664 6,532 42.33%
Tax -3,481 -3,394 -2,668 -3,463 -3,657 -2,790 -1,784 56.08%
NP 7,616 6,958 6,388 7,596 8,316 5,874 4,748 36.98%
-
NP to SH 7,616 6,958 6,388 7,596 8,316 5,874 4,748 36.98%
-
Tax Rate 31.37% 32.79% 29.46% 31.31% 30.54% 32.20% 27.31% -
Total Cost 117,601 106,184 102,988 89,765 85,902 76,994 72,520 37.98%
-
Net Worth 80,909 78,288 78,750 76,965 76,093 72,545 70,780 9.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,931 4,398 - - - - - -
Div Payout % 38.49% 63.21% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 80,909 78,288 78,750 76,965 76,093 72,545 70,780 9.31%
NOSH 43,972 43,982 43,994 43,980 43,984 43,967 43,962 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.08% 6.15% 5.84% 7.80% 8.83% 7.09% 6.14% -
ROE 9.41% 8.89% 8.11% 9.87% 10.93% 8.10% 6.71% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 284.76 257.24 248.61 221.37 214.21 188.48 175.76 37.90%
EPS 17.32 15.82 14.52 17.27 18.91 13.36 10.80 36.96%
DPS 6.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.79 1.75 1.73 1.65 1.61 9.30%
Adjusted Per Share Value based on latest NOSH - 43,959
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.73 36.80 35.57 31.67 30.64 26.95 25.13 37.93%
EPS 2.48 2.26 2.08 2.47 2.70 1.91 1.54 37.34%
DPS 0.95 1.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2632 0.2546 0.2561 0.2503 0.2475 0.236 0.2302 9.33%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.14 1.07 1.14 1.22 1.12 1.19 1.46 -
P/RPS 0.40 0.42 0.46 0.55 0.52 0.63 0.83 -38.50%
P/EPS 6.58 6.76 7.85 7.06 5.92 8.91 13.52 -38.10%
EY 15.19 14.79 12.74 14.16 16.88 11.23 7.40 61.44%
DY 5.85 9.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.64 0.70 0.65 0.72 0.91 -22.55%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 24/05/05 28/02/05 25/11/04 19/08/04 31/05/04 -
Price 1.15 1.13 1.11 1.21 1.12 1.17 1.17 -
P/RPS 0.40 0.44 0.45 0.55 0.52 0.62 0.67 -29.07%
P/EPS 6.64 7.14 7.64 7.01 5.92 8.76 10.83 -27.80%
EY 15.06 14.00 13.08 14.27 16.88 11.42 9.23 38.55%
DY 5.80 8.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.62 0.69 0.65 0.71 0.73 -9.34%

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