[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 91.23%
YoY- 75.96%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 240,578 231,376 218,164 134,188 108,524 108,422 102,568 76.26%
PBT 27,040 21,346 16,068 14,350 11,032 13,382 12,748 64.85%
Tax -4,824 -3,614 -1,620 -3,312 -5,260 -5,056 -4,004 13.18%
NP 22,216 17,732 14,448 11,038 5,772 8,326 8,744 85.88%
-
NP to SH 22,216 17,732 14,448 11,038 5,772 8,326 8,744 85.88%
-
Tax Rate 17.84% 16.93% 10.08% 23.08% 47.68% 37.78% 31.41% -
Total Cost 218,362 213,644 203,716 123,150 102,752 100,096 93,824 75.35%
-
Net Worth 120,363 114,761 109,900 101,336 96,346 98,302 96,421 15.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,545 5,318 10,640 2,333 3,079 4,618 9,245 -47.12%
Div Payout % 15.96% 29.99% 73.64% 21.14% 53.35% 55.47% 105.74% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,363 114,761 109,900 101,336 96,346 98,302 96,421 15.88%
NOSH 69,979 69,976 70,000 66,668 65,990 65,974 66,042 3.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.23% 7.66% 6.62% 8.23% 5.32% 7.68% 8.53% -
ROE 18.46% 15.45% 13.15% 10.89% 5.99% 8.47% 9.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 343.79 330.65 311.66 201.28 164.45 164.34 155.31 69.60%
EPS 31.75 25.34 20.64 16.56 8.75 12.62 13.24 78.87%
DPS 5.07 7.60 15.20 3.50 4.67 7.00 14.00 -49.09%
NAPS 1.72 1.64 1.57 1.52 1.46 1.49 1.46 11.51%
Adjusted Per Share Value based on latest NOSH - 68,669
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 77.49 74.52 70.27 43.22 34.95 34.92 33.04 76.25%
EPS 7.16 5.71 4.65 3.56 1.86 2.68 2.82 85.79%
DPS 1.14 1.71 3.43 0.75 0.99 1.49 2.98 -47.20%
NAPS 0.3877 0.3696 0.354 0.3264 0.3103 0.3166 0.3106 15.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.07 1.28 1.18 0.74 0.78 0.80 0.67 -
P/RPS 0.60 0.39 0.38 0.37 0.47 0.49 0.43 24.79%
P/EPS 6.52 5.05 5.72 4.47 8.92 6.34 5.06 18.35%
EY 15.34 19.80 17.49 22.37 11.21 15.78 19.76 -15.49%
DY 2.45 5.94 12.88 4.73 5.98 8.75 20.90 -75.95%
P/NAPS 1.20 0.78 0.75 0.49 0.53 0.54 0.46 89.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 -
Price 1.45 1.85 1.35 0.82 0.81 0.85 0.68 -
P/RPS 0.42 0.56 0.43 0.41 0.49 0.52 0.44 -3.04%
P/EPS 4.57 7.30 6.54 4.95 9.26 6.74 5.14 -7.51%
EY 21.89 13.70 15.29 20.19 10.80 14.85 19.47 8.10%
DY 3.49 4.11 11.26 4.27 5.76 8.24 20.59 -69.27%
P/NAPS 0.84 1.13 0.86 0.54 0.55 0.57 0.47 47.11%

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