[ABLEGLOB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 54.68%
YoY- 45.56%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 96,063 93,653 92,856 91,876 107,312 109,460 116,178 -11.87%
PBT 8,551 8,482 9,230 10,500 8,033 8,029 8,408 1.12%
Tax -2,278 -2,453 -2,404 -2,752 -3,068 -3,321 -2,334 -1.60%
NP 6,273 6,029 6,826 7,748 4,965 4,708 6,074 2.16%
-
NP to SH 6,273 6,029 6,826 7,680 4,965 4,708 6,074 2.16%
-
Tax Rate 26.64% 28.92% 26.05% 26.21% 38.19% 41.36% 27.76% -
Total Cost 89,790 87,624 86,030 84,128 102,347 104,752 110,104 -12.68%
-
Net Worth 94,373 92,420 93,081 90,775 89,770 88,440 88,469 4.38%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,649 2,200 3,300 6,530 825 1,099 1,650 -0.04%
Div Payout % 26.30% 36.50% 48.36% 85.03% 16.62% 23.36% 27.17% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 94,373 92,420 93,081 90,775 89,770 88,440 88,469 4.38%
NOSH 65,995 66,014 66,015 65,306 66,008 66,000 66,021 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.53% 6.44% 7.35% 8.43% 4.63% 4.30% 5.23% -
ROE 6.65% 6.52% 7.33% 8.46% 5.53% 5.32% 6.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 145.56 141.87 140.66 140.69 162.57 165.85 175.97 -11.85%
EPS 9.51 9.13 10.34 11.76 7.53 7.13 9.20 2.22%
DPS 2.50 3.33 5.00 10.00 1.25 1.67 2.50 0.00%
NAPS 1.43 1.40 1.41 1.39 1.36 1.34 1.34 4.41%
Adjusted Per Share Value based on latest NOSH - 65,306
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.24 30.46 30.20 29.88 34.90 35.60 37.79 -11.88%
EPS 2.04 1.96 2.22 2.50 1.61 1.53 1.98 2.00%
DPS 0.54 0.72 1.07 2.12 0.27 0.36 0.54 0.00%
NAPS 0.307 0.3006 0.3028 0.2953 0.292 0.2877 0.2877 4.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.80 0.60 0.54 0.65 0.55 0.46 -
P/RPS 0.45 0.56 0.43 0.38 0.40 0.33 0.26 44.00%
P/EPS 6.84 8.76 5.80 4.59 8.64 7.71 5.00 23.16%
EY 14.62 11.42 17.23 21.78 11.57 12.97 20.00 -18.80%
DY 3.85 4.17 8.33 18.52 1.92 3.03 5.43 -20.43%
P/NAPS 0.45 0.57 0.43 0.39 0.48 0.41 0.34 20.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 25/08/10 26/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.65 0.75 0.75 0.51 0.77 0.60 0.55 -
P/RPS 0.45 0.53 0.53 0.36 0.47 0.36 0.31 28.11%
P/EPS 6.84 8.21 7.25 4.34 10.24 8.41 5.98 9.34%
EY 14.62 12.18 13.79 23.06 9.77 11.89 16.73 -8.57%
DY 3.85 4.44 6.67 19.61 1.62 2.78 4.55 -10.51%
P/NAPS 0.45 0.54 0.53 0.37 0.57 0.45 0.41 6.38%

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