[ABLEGLOB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 39.39%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 134,188 108,524 108,422 102,568 96,063 93,653 92,856 27.73%
PBT 14,350 11,032 13,382 12,748 8,551 8,482 9,230 34.09%
Tax -3,312 -5,260 -5,056 -4,004 -2,278 -2,453 -2,404 23.74%
NP 11,038 5,772 8,326 8,744 6,273 6,029 6,826 37.64%
-
NP to SH 11,038 5,772 8,326 8,744 6,273 6,029 6,826 37.64%
-
Tax Rate 23.08% 47.68% 37.78% 31.41% 26.64% 28.92% 26.05% -
Total Cost 123,150 102,752 100,096 93,824 89,790 87,624 86,030 26.93%
-
Net Worth 101,336 96,346 98,302 96,421 94,373 92,420 93,081 5.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,333 3,079 4,618 9,245 1,649 2,200 3,300 -20.59%
Div Payout % 21.14% 53.35% 55.47% 105.74% 26.30% 36.50% 48.36% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 101,336 96,346 98,302 96,421 94,373 92,420 93,081 5.81%
NOSH 66,668 65,990 65,974 66,042 65,995 66,014 66,015 0.65%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.23% 5.32% 7.68% 8.53% 6.53% 6.44% 7.35% -
ROE 10.89% 5.99% 8.47% 9.07% 6.65% 6.52% 7.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 201.28 164.45 164.34 155.31 145.56 141.87 140.66 26.90%
EPS 16.56 8.75 12.62 13.24 9.51 9.13 10.34 36.76%
DPS 3.50 4.67 7.00 14.00 2.50 3.33 5.00 -21.11%
NAPS 1.52 1.46 1.49 1.46 1.43 1.40 1.41 5.12%
Adjusted Per Share Value based on latest NOSH - 66,042
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.65 35.30 35.26 33.36 31.24 30.46 30.20 27.74%
EPS 3.59 1.88 2.71 2.84 2.04 1.96 2.22 37.65%
DPS 0.76 1.00 1.50 3.01 0.54 0.72 1.07 -20.34%
NAPS 0.3296 0.3134 0.3197 0.3136 0.307 0.3006 0.3028 5.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.78 0.80 0.67 0.65 0.80 0.60 -
P/RPS 0.37 0.47 0.49 0.43 0.45 0.56 0.43 -9.50%
P/EPS 4.47 8.92 6.34 5.06 6.84 8.76 5.80 -15.90%
EY 22.37 11.21 15.78 19.76 14.62 11.42 17.23 18.95%
DY 4.73 5.98 8.75 20.90 3.85 4.17 8.33 -31.35%
P/NAPS 0.49 0.53 0.54 0.46 0.45 0.57 0.43 9.07%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 24/08/11 24/05/11 23/02/11 24/11/10 25/08/10 -
Price 0.82 0.81 0.85 0.68 0.65 0.75 0.75 -
P/RPS 0.41 0.49 0.52 0.44 0.45 0.53 0.53 -15.69%
P/EPS 4.95 9.26 6.74 5.14 6.84 8.21 7.25 -22.40%
EY 20.19 10.80 14.85 19.47 14.62 12.18 13.79 28.84%
DY 4.27 5.76 8.24 20.59 3.85 4.44 6.67 -25.66%
P/NAPS 0.54 0.55 0.57 0.47 0.45 0.54 0.53 1.25%

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