[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.04%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 108,524 108,422 102,568 96,063 93,653 92,856 91,876 11.73%
PBT 11,032 13,382 12,748 8,551 8,482 9,230 10,500 3.34%
Tax -5,260 -5,056 -4,004 -2,278 -2,453 -2,404 -2,752 53.95%
NP 5,772 8,326 8,744 6,273 6,029 6,826 7,748 -17.80%
-
NP to SH 5,772 8,326 8,744 6,273 6,029 6,826 7,680 -17.32%
-
Tax Rate 47.68% 37.78% 31.41% 26.64% 28.92% 26.05% 26.21% -
Total Cost 102,752 100,096 93,824 89,790 87,624 86,030 84,128 14.24%
-
Net Worth 96,346 98,302 96,421 94,373 92,420 93,081 90,775 4.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,079 4,618 9,245 1,649 2,200 3,300 6,530 -39.39%
Div Payout % 53.35% 55.47% 105.74% 26.30% 36.50% 48.36% 85.03% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 96,346 98,302 96,421 94,373 92,420 93,081 90,775 4.04%
NOSH 65,990 65,974 66,042 65,995 66,014 66,015 65,306 0.69%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.32% 7.68% 8.53% 6.53% 6.44% 7.35% 8.43% -
ROE 5.99% 8.47% 9.07% 6.65% 6.52% 7.33% 8.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 164.45 164.34 155.31 145.56 141.87 140.66 140.69 10.95%
EPS 8.75 12.62 13.24 9.51 9.13 10.34 11.76 -17.87%
DPS 4.67 7.00 14.00 2.50 3.33 5.00 10.00 -39.77%
NAPS 1.46 1.49 1.46 1.43 1.40 1.41 1.39 3.32%
Adjusted Per Share Value based on latest NOSH - 65,980
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.30 35.26 33.36 31.24 30.46 30.20 29.88 11.74%
EPS 1.88 2.71 2.84 2.04 1.96 2.22 2.50 -17.29%
DPS 1.00 1.50 3.01 0.54 0.72 1.07 2.12 -39.37%
NAPS 0.3134 0.3197 0.3136 0.307 0.3006 0.3028 0.2953 4.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.78 0.80 0.67 0.65 0.80 0.60 0.54 -
P/RPS 0.47 0.49 0.43 0.45 0.56 0.43 0.38 15.20%
P/EPS 8.92 6.34 5.06 6.84 8.76 5.80 4.59 55.66%
EY 11.21 15.78 19.76 14.62 11.42 17.23 21.78 -35.74%
DY 5.98 8.75 20.90 3.85 4.17 8.33 18.52 -52.90%
P/NAPS 0.53 0.54 0.46 0.45 0.57 0.43 0.39 22.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 24/05/11 23/02/11 24/11/10 25/08/10 26/05/10 -
Price 0.81 0.85 0.68 0.65 0.75 0.75 0.51 -
P/RPS 0.49 0.52 0.44 0.45 0.53 0.53 0.36 22.79%
P/EPS 9.26 6.74 5.14 6.84 8.21 7.25 4.34 65.65%
EY 10.80 14.85 19.47 14.62 12.18 13.79 23.06 -39.66%
DY 5.76 8.24 20.59 3.85 4.44 6.67 19.61 -55.77%
P/NAPS 0.55 0.57 0.47 0.45 0.54 0.53 0.37 30.21%

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