[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.71%
YoY- 106.71%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 235,742 226,668 207,176 246,361 240,578 231,376 218,164 5.29%
PBT 29,626 28,106 25,156 27,554 27,040 21,346 16,068 50.30%
Tax -7,330 -5,650 -2,884 -4,663 -4,824 -3,614 -1,620 173.31%
NP 22,296 22,456 22,272 22,891 22,216 17,732 14,448 33.50%
-
NP to SH 22,244 22,456 22,288 22,817 22,216 17,732 14,448 33.29%
-
Tax Rate 24.74% 20.10% 11.46% 16.92% 17.84% 16.93% 10.08% -
Total Cost 213,446 204,212 184,904 223,470 218,362 213,644 203,716 3.15%
-
Net Worth 168,505 167,066 161,466 123,877 120,363 114,761 109,900 32.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,937 7,839 15,679 2,818 3,545 5,318 10,640 -10.96%
Div Payout % 40.18% 34.91% 70.35% 12.35% 15.96% 29.99% 73.64% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 168,505 167,066 161,466 123,877 120,363 114,761 109,900 32.93%
NOSH 93,097 93,333 93,333 74,178 69,979 69,976 70,000 20.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.46% 9.91% 10.75% 9.29% 9.23% 7.66% 6.62% -
ROE 13.20% 13.44% 13.80% 18.42% 18.46% 15.45% 13.15% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 253.22 242.86 221.97 332.12 343.79 330.65 311.66 -12.91%
EPS 23.89 24.06 23.88 30.86 31.75 25.34 20.64 10.22%
DPS 9.60 8.40 16.80 3.80 5.07 7.60 15.20 -26.36%
NAPS 1.81 1.79 1.73 1.67 1.72 1.64 1.57 9.93%
Adjusted Per Share Value based on latest NOSH - 86,838
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.68 73.72 67.38 80.13 78.25 75.26 70.96 5.29%
EPS 7.23 7.30 7.25 7.42 7.23 5.77 4.70 33.22%
DPS 2.91 2.55 5.10 0.92 1.15 1.73 3.46 -10.89%
NAPS 0.5481 0.5434 0.5252 0.4029 0.3915 0.3733 0.3575 32.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.73 1.90 1.74 1.66 2.07 1.28 1.18 -
P/RPS 0.68 0.78 0.78 0.50 0.60 0.39 0.38 47.34%
P/EPS 7.24 7.90 7.29 5.40 6.52 5.05 5.72 16.99%
EY 13.81 12.66 13.72 18.53 15.34 19.80 17.49 -14.55%
DY 5.55 4.42 9.66 2.29 2.45 5.94 12.88 -42.92%
P/NAPS 0.96 1.06 1.01 0.99 1.20 0.78 0.75 17.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 23/05/12 -
Price 1.77 1.88 2.09 1.82 1.45 1.85 1.35 -
P/RPS 0.70 0.77 0.94 0.55 0.42 0.56 0.43 38.34%
P/EPS 7.41 7.81 8.75 5.92 4.57 7.30 6.54 8.67%
EY 13.50 12.80 11.43 16.90 21.89 13.70 15.29 -7.95%
DY 5.42 4.47 8.04 2.09 3.49 4.11 11.26 -38.55%
P/NAPS 0.98 1.05 1.21 1.09 0.84 1.13 0.86 9.08%

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