[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- 8.52%

YoY- 8.81%

Quarter Report

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	128,477	119,926	111,612	121,768	125,217	113,142	109,376	11.31%
YoY %	7.13%	7.45%	-8.34%	-2.75%	10.67%	3.44%	-	-
Horiz. %	117.46%	109.65%	102.04%	111.33%	114.48%	103.44%	100.00%	-
PBT	8,930	9,094	7,508	11,230	11,097	10,352	9,056	-0.92%
YoY %	-1.80%	21.12%	-33.14%	1.20%	7.20%	14.31%	-	-
Horiz. %	98.61%	100.42%	82.91%	124.01%	122.54%	114.31%	100.00%	-
Tax	-2,193	-2,790	-1,804	-2,965	-3,481	-3,394	-2,668	-12.24%
YoY %	21.40%	-54.66%	39.16%	14.82%	-2.56%	-27.21%	-	-
Horiz. %	82.20%	104.57%	67.62%	111.13%	130.47%	127.21%	100.00%	-
NP	6,737	6,304	5,704	8,265	7,616	6,958	6,388	3.60%
YoY %	6.87%	10.52%	-30.99%	8.52%	9.46%	8.92%	-	-
Horiz. %	105.46%	98.69%	89.29%	129.38%	119.22%	108.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,737	6,304	5,704	8,265	7,616	6,958	6,388	3.60%
YoY %	6.87%	10.52%	-30.99%	8.52%	9.46%	8.92%	-	-
Horiz. %	105.46%	98.69%	89.29%	129.38%	119.22%	108.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.56%	30.68%	24.03%	26.40%	31.37%	32.79%	29.46%	-
YoY %	-19.95%	27.67%	-8.98%	-15.84%	-4.33%	11.30%	-	-
Horiz. %	83.37%	104.14%	81.57%	89.61%	106.48%	111.30%	100.00%	-
Total Cost	121,740	113,622	105,908	113,503	117,601	106,184	102,988	11.78%
YoY %	7.14%	7.28%	-6.69%	-3.48%	10.75%	3.10%	-	-
Horiz. %	118.21%	110.33%	102.84%	110.21%	114.19%	103.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	85,755	83,965	84,503	83,111	80,909	78,288	78,750	5.84%
YoY %	2.13%	-0.64%	1.67%	2.72%	3.35%	-0.59%	-	-
Horiz. %	108.90%	106.62%	107.31%	105.54%	102.74%	99.41%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	6,156	6,154	-	2,198	2,931	4,398	-	-
YoY %	0.03%	0.00%	-	-25.01%	-33.36%	0.00%	-	-
Horiz. %	139.97%	139.93%	-	49.98%	66.64%	100.00%	-	-
Div Payout %	91.38%	97.63%	-	26.60%	38.49%	63.21%	-	-
YoY %	-6.40%	0.00%	-	-30.89%	-39.11%	0.00%	-	-
Horiz. %	144.57%	154.45%	-	42.08%	60.89%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	85,755	83,965	84,503	83,111	80,909	78,288	78,750	5.84%
YoY %	2.13%	-0.64%	1.67%	2.72%	3.35%	-0.59%	-	-
Horiz. %	108.90%	106.62%	107.31%	105.54%	102.74%	99.41%	100.00%	-
NOSH	65,966	43,960	44,012	43,974	43,972	43,982	43,994	30.97%
YoY %	50.06%	-0.12%	0.09%	0.00%	-0.02%	-0.03%	-	-
Horiz. %	149.94%	99.92%	100.04%	99.95%	99.95%	99.97%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	5.24%	5.26%	5.11%	6.79%	6.08%	6.15%	5.84%	-
YoY %	-0.38%	2.94%	-24.74%	11.68%	-1.14%	5.31%	-	-
Horiz. %	89.73%	90.07%	87.50%	116.27%	104.11%	105.31%	100.00%	-
ROE	7.86%	7.51%	6.75%	9.94%	9.41%	8.89%	8.11%	-
YoY %	4.66%	11.26%	-32.09%	5.63%	5.85%	9.62%	-	-
Horiz. %	96.92%	92.60%	83.23%	122.56%	116.03%	109.62%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	194.76	272.80	253.59	276.91	284.76	257.24	248.61	-15.00%
YoY %	-28.61%	7.58%	-8.42%	-2.76%	10.70%	3.47%	-	-
Horiz. %	78.34%	109.73%	102.00%	111.38%	114.54%	103.47%	100.00%	-
EPS	10.21	14.34	12.96	18.79	17.32	15.82	14.52	-20.90%
YoY %	-28.80%	10.65%	-31.03%	8.49%	9.48%	8.95%	-	-
Horiz. %	70.32%	98.76%	89.26%	129.41%	119.28%	108.95%	100.00%	-
DPS	9.33	14.00	0.00	5.00	6.67	10.00	0.00	-
YoY %	-33.36%	0.00%	0.00%	-25.04%	-33.30%	0.00%	-	-
Horiz. %	93.30%	140.00%	0.00%	50.00%	66.70%	100.00%	-	-
NAPS	1.30	1.91	1.92	1.89	1.84	1.78	1.79	-19.18%
YoY %	-31.94%	-0.52%	1.59%	2.72%	3.37%	-0.56%	-	-
Horiz. %	72.63%	106.70%	107.26%	105.59%	102.79%	99.44%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 43,978
RPS	41.79	39.01	36.30	39.61	40.73	36.80	35.57	11.33%
YoY %	7.13%	7.47%	-8.36%	-2.75%	10.68%	3.46%	-	-
Horiz. %	117.49%	109.67%	102.05%	111.36%	114.51%	103.46%	100.00%	-
EPS	2.19	2.05	1.86	2.69	2.48	2.26	2.08	3.49%
YoY %	6.83%	10.22%	-30.86%	8.47%	9.73%	8.65%	-	-
Horiz. %	105.29%	98.56%	89.42%	129.33%	119.23%	108.65%	100.00%	-
DPS	2.00	2.00	0.00	0.72	0.95	1.43	0.00	-
YoY %	0.00%	0.00%	0.00%	-24.21%	-33.57%	0.00%	-	-
Horiz. %	139.86%	139.86%	0.00%	50.35%	66.43%	100.00%	-	-
NAPS	0.2789	0.2731	0.2749	0.2703	0.2632	0.2546	0.2561	5.84%
YoY %	2.12%	-0.65%	1.70%	2.70%	3.38%	-0.59%	-	-
Horiz. %	108.90%	106.64%	107.34%	105.54%	102.77%	99.41%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.82	1.25	1.25	1.06	1.14	1.07	1.14	-
P/RPS	0.42	0.46	0.49	0.38	0.40	0.42	0.46	-5.87%
YoY %	-8.70%	-6.12%	28.95%	-5.00%	-4.76%	-8.70%	-	-
Horiz. %	91.30%	100.00%	106.52%	82.61%	86.96%	91.30%	100.00%	-
P/EPS	8.03	8.72	9.65	5.64	6.58	6.76	7.85	1.52%
YoY %	-7.91%	-9.64%	71.10%	-14.29%	-2.66%	-13.89%	-	-
Horiz. %	102.29%	111.08%	122.93%	71.85%	83.82%	86.11%	100.00%	-
EY	12.46	11.47	10.37	17.73	15.19	14.79	12.74	-1.46%
YoY %	8.63%	10.61%	-41.51%	16.72%	2.70%	16.09%	-	-
Horiz. %	97.80%	90.03%	81.40%	139.17%	119.23%	116.09%	100.00%	-
DY	11.38	11.20	0.00	4.72	5.85	9.35	0.00	-
YoY %	1.61%	0.00%	0.00%	-19.32%	-37.43%	0.00%	-	-
Horiz. %	121.71%	119.79%	0.00%	50.48%	62.57%	100.00%	-	-
P/NAPS	0.63	0.65	0.65	0.56	0.62	0.60	0.64	-1.04%
YoY %	-3.08%	0.00%	16.07%	-9.68%	3.33%	-6.25%	-	-
Horiz. %	98.44%	101.56%	101.56%	87.50%	96.88%	93.75%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/11/06	29/08/06	25/05/06	23/02/06	25/11/05	25/08/05	24/05/05	-
Price	0.83	0.85	1.20	1.18	1.15	1.13	1.11	-
P/RPS	0.43	0.31	0.47	0.43	0.40	0.44	0.45	-2.98%
YoY %	38.71%	-34.04%	9.30%	7.50%	-9.09%	-2.22%	-	-
Horiz. %	95.56%	68.89%	104.44%	95.56%	88.89%	97.78%	100.00%	-
P/EPS	8.13	5.93	9.26	6.28	6.64	7.14	7.64	4.22%
YoY %	37.10%	-35.96%	47.45%	-5.42%	-7.00%	-6.54%	-	-
Horiz. %	106.41%	77.62%	121.20%	82.20%	86.91%	93.46%	100.00%	-
EY	12.31	16.87	10.80	15.93	15.06	14.00	13.08	-3.96%
YoY %	-27.03%	56.20%	-32.20%	5.78%	7.57%	7.03%	-	-
Horiz. %	94.11%	128.98%	82.57%	121.79%	115.14%	107.03%	100.00%	-
DY	11.24	16.47	0.00	4.24	5.80	8.85	0.00	-
YoY %	-31.75%	0.00%	0.00%	-26.90%	-34.46%	0.00%	-	-
Horiz. %	127.01%	186.10%	0.00%	47.91%	65.54%	100.00%	-	-
P/NAPS	0.64	0.45	0.63	0.62	0.63	0.63	0.62	2.13%
YoY %	42.22%	-28.57%	1.61%	-1.59%	0.00%	1.61%	-	-
Horiz. %	103.23%	72.58%	101.61%	100.00%	101.61%	101.61%	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