[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.46%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 93,653 92,856 91,876 107,312 109,460 116,178 118,004 -14.26%
PBT 8,482 9,230 10,500 8,033 8,029 8,408 8,356 1.00%
Tax -2,453 -2,404 -2,752 -3,068 -3,321 -2,334 -3,080 -14.06%
NP 6,029 6,826 7,748 4,965 4,708 6,074 5,276 9.29%
-
NP to SH 6,029 6,826 7,680 4,965 4,708 6,074 5,276 9.29%
-
Tax Rate 28.92% 26.05% 26.21% 38.19% 41.36% 27.76% 36.86% -
Total Cost 87,624 86,030 84,128 102,347 104,752 110,104 112,728 -15.44%
-
Net Worth 92,420 93,081 90,775 89,770 88,440 88,469 87,054 4.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,200 3,300 6,530 825 1,099 1,650 3,297 -23.62%
Div Payout % 36.50% 48.36% 85.03% 16.62% 23.36% 27.17% 62.50% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 92,420 93,081 90,775 89,770 88,440 88,469 87,054 4.06%
NOSH 66,014 66,015 65,306 66,008 66,000 66,021 65,950 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.44% 7.35% 8.43% 4.63% 4.30% 5.23% 4.47% -
ROE 6.52% 7.33% 8.46% 5.53% 5.32% 6.87% 6.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 141.87 140.66 140.69 162.57 165.85 175.97 178.93 -14.32%
EPS 9.13 10.34 11.76 7.53 7.13 9.20 8.00 9.19%
DPS 3.33 5.00 10.00 1.25 1.67 2.50 5.00 -23.71%
NAPS 1.40 1.41 1.39 1.36 1.34 1.34 1.32 3.99%
Adjusted Per Share Value based on latest NOSH - 66,028
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.46 30.20 29.88 34.90 35.60 37.79 38.38 -14.26%
EPS 1.96 2.22 2.50 1.61 1.53 1.98 1.72 9.08%
DPS 0.72 1.07 2.12 0.27 0.36 0.54 1.07 -23.19%
NAPS 0.3006 0.3028 0.2953 0.292 0.2877 0.2877 0.2831 4.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.60 0.54 0.65 0.55 0.46 0.50 -
P/RPS 0.56 0.43 0.38 0.40 0.33 0.26 0.28 58.67%
P/EPS 8.76 5.80 4.59 8.64 7.71 5.00 6.25 25.21%
EY 11.42 17.23 21.78 11.57 12.97 20.00 16.00 -20.11%
DY 4.17 8.33 18.52 1.92 3.03 5.43 10.00 -44.15%
P/NAPS 0.57 0.43 0.39 0.48 0.41 0.34 0.38 31.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.75 0.75 0.51 0.77 0.60 0.55 0.50 -
P/RPS 0.53 0.53 0.36 0.47 0.36 0.31 0.28 52.95%
P/EPS 8.21 7.25 4.34 10.24 8.41 5.98 6.25 19.92%
EY 12.18 13.79 23.06 9.77 11.89 16.73 16.00 -16.61%
DY 4.44 6.67 19.61 1.62 2.78 4.55 10.00 -41.77%
P/NAPS 0.54 0.53 0.37 0.57 0.45 0.41 0.38 26.37%

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