[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

1Q 2011 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	134,188	108,524	108,422	102,568	96,063	93,653	92,856	27.73%
YoY %	23.65%	0.09%	5.71%	6.77%	2.57%	0.86%	-	-
Horiz. %	144.51%	116.87%	116.76%	110.46%	103.45%	100.86%	100.00%	-
PBT	14,350	11,032	13,382	12,748	8,551	8,482	9,230	34.09%
YoY %	30.08%	-17.56%	4.97%	49.08%	0.81%	-8.10%	-	-
Horiz. %	155.47%	119.52%	144.98%	138.11%	92.64%	91.90%	100.00%	-
Tax	-3,312	-5,260	-5,056	-4,004	-2,278	-2,453	-2,404	23.74%
YoY %	37.03%	-4.03%	-26.27%	-75.77%	7.13%	-2.04%	-	-
Horiz. %	137.77%	218.80%	210.32%	166.56%	94.76%	102.04%	100.00%	-
NP	11,038	5,772	8,326	8,744	6,273	6,029	6,826	37.64%
YoY %	91.23%	-30.67%	-4.78%	39.39%	4.05%	-11.68%	-	-
Horiz. %	161.71%	84.56%	121.97%	128.10%	91.90%	88.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,038	5,772	8,326	8,744	6,273	6,029	6,826	37.64%
YoY %	91.23%	-30.67%	-4.78%	39.39%	4.05%	-11.68%	-	-
Horiz. %	161.71%	84.56%	121.97%	128.10%	91.90%	88.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.08%	47.68%	37.78%	31.41%	26.64%	28.92%	26.05%	-
YoY %	-51.59%	26.20%	20.28%	17.91%	-7.88%	11.02%	-	-
Horiz. %	88.60%	183.03%	145.03%	120.58%	102.26%	111.02%	100.00%	-
Total Cost	123,150	102,752	100,096	93,824	89,790	87,624	86,030	26.93%
YoY %	19.85%	2.65%	6.68%	4.49%	2.47%	1.85%	-	-
Horiz. %	143.15%	119.44%	116.35%	109.06%	104.37%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,336	96,346	98,302	96,421	94,373	92,420	93,081	5.81%
YoY %	5.18%	-1.99%	1.95%	2.17%	2.11%	-0.71%	-	-
Horiz. %	108.87%	103.51%	105.61%	103.59%	101.39%	99.29%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	2,333	3,079	4,618	9,245	1,649	2,200	3,300	-20.59%
YoY %	-24.23%	-33.33%	-50.05%	460.64%	-25.05%	-33.33%	-	-
Horiz. %	70.70%	93.30%	139.94%	280.15%	49.97%	66.67%	100.00%	-
Div Payout %	21.14%	53.35%	55.47%	105.74%	26.30%	36.50%	48.36%	-
YoY %	-60.37%	-3.82%	-47.54%	302.05%	-27.95%	-24.52%	-	-
Horiz. %	43.71%	110.32%	114.70%	218.65%	54.38%	75.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	101,336	96,346	98,302	96,421	94,373	92,420	93,081	5.81%
YoY %	5.18%	-1.99%	1.95%	2.17%	2.11%	-0.71%	-	-
Horiz. %	108.87%	103.51%	105.61%	103.59%	101.39%	99.29%	100.00%	-
NOSH	66,668	65,990	65,974	66,042	65,995	66,014	66,015	0.65%
YoY %	1.03%	0.02%	-0.10%	0.07%	-0.03%	-0.00%	-	-
Horiz. %	100.99%	99.96%	99.94%	100.04%	99.97%	100.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	8.23%	5.32%	7.68%	8.53%	6.53%	6.44%	7.35%	-
YoY %	54.70%	-30.73%	-9.96%	30.63%	1.40%	-12.38%	-	-
Horiz. %	111.97%	72.38%	104.49%	116.05%	88.84%	87.62%	100.00%	-
ROE	10.89%	5.99%	8.47%	9.07%	6.65%	6.52%	7.33%	-
YoY %	81.80%	-29.28%	-6.62%	36.39%	1.99%	-11.05%	-	-
Horiz. %	148.57%	81.72%	115.55%	123.74%	90.72%	88.95%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	201.28	164.45	164.34	155.31	145.56	141.87	140.66	26.90%
YoY %	22.40%	0.07%	5.81%	6.70%	2.60%	0.86%	-	-
Horiz. %	143.10%	116.91%	116.83%	110.42%	103.48%	100.86%	100.00%	-
EPS	16.56	8.75	12.62	13.24	9.51	9.13	10.34	36.76%
YoY %	89.26%	-30.67%	-4.68%	39.22%	4.16%	-11.70%	-	-
Horiz. %	160.15%	84.62%	122.05%	128.05%	91.97%	88.30%	100.00%	-
DPS	3.50	4.67	7.00	14.00	2.50	3.33	5.00	-21.11%
YoY %	-25.05%	-33.29%	-50.00%	460.00%	-24.92%	-33.40%	-	-
Horiz. %	70.00%	93.40%	140.00%	280.00%	50.00%	66.60%	100.00%	-
NAPS	1.52	1.46	1.49	1.46	1.43	1.40	1.41	5.12%
YoY %	4.11%	-2.01%	2.05%	2.10%	2.14%	-0.71%	-	-
Horiz. %	107.80%	103.55%	105.67%	103.55%	101.42%	99.29%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 66,042
RPS	43.22	34.95	34.92	33.04	30.94	30.16	29.91	27.72%
YoY %	23.66%	0.09%	5.69%	6.79%	2.59%	0.84%	-	-
Horiz. %	144.50%	116.85%	116.75%	110.46%	103.44%	100.84%	100.00%	-
EPS	3.56	1.86	2.68	2.82	2.02	1.94	2.20	37.71%
YoY %	91.40%	-30.60%	-4.96%	39.60%	4.12%	-11.82%	-	-
Horiz. %	161.82%	84.55%	121.82%	128.18%	91.82%	88.18%	100.00%	-
DPS	0.75	0.99	1.49	2.98	0.53	0.71	1.06	-20.54%
YoY %	-24.24%	-33.56%	-50.00%	462.26%	-25.35%	-33.02%	-	-
Horiz. %	70.75%	93.40%	140.57%	281.13%	50.00%	66.98%	100.00%	-
NAPS	0.3264	0.3103	0.3166	0.3106	0.304	0.2977	0.2998	5.81%
YoY %	5.19%	-1.99%	1.93%	2.17%	2.12%	-0.70%	-	-
Horiz. %	108.87%	103.50%	105.60%	103.60%	101.40%	99.30%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-21.28%	-4.08%	13.95%	-4.44%	-19.64%	30.23%	-	-
Horiz. %	86.05%	109.30%	113.95%	100.00%	104.65%	130.23%	100.00%	-
P/EPS	4.47	8.92	6.34	5.06	6.84	8.76	5.80	-15.90%
YoY %	-49.89%	40.69%	25.30%	-26.02%	-21.92%	51.03%	-	-
Horiz. %	77.07%	153.79%	109.31%	87.24%	117.93%	151.03%	100.00%	-
EY	22.37	11.21	15.78	19.76	14.62	11.42	17.23	18.95%
YoY %	99.55%	-28.96%	-20.14%	35.16%	28.02%	-33.72%	-	-
Horiz. %	129.83%	65.06%	91.58%	114.68%	84.85%	66.28%	100.00%	-
DY	4.73	5.98	8.75	20.90	3.85	4.17	8.33	-31.35%
YoY %	-20.90%	-31.66%	-58.13%	442.86%	-7.67%	-49.94%	-	-
Horiz. %	56.78%	71.79%	105.04%	250.90%	46.22%	50.06%	100.00%	-
P/NAPS	0.49	0.53	0.54	0.46	0.45	0.57	0.43	9.07%
YoY %	-7.55%	-1.85%	17.39%	2.22%	-21.05%	32.56%	-	-
Horiz. %	113.95%	123.26%	125.58%	106.98%	104.65%	132.56%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-16.33%	-5.77%	18.18%	-2.22%	-15.09%	0.00%	-	-
Horiz. %	77.36%	92.45%	98.11%	83.02%	84.91%	100.00%	100.00%	-
P/EPS	4.95	9.26	6.74	5.14	6.84	8.21	7.25	-22.40%
YoY %	-46.54%	37.39%	31.13%	-24.85%	-16.69%	13.24%	-	-
Horiz. %	68.28%	127.72%	92.97%	70.90%	94.34%	113.24%	100.00%	-
EY	20.19	10.80	14.85	19.47	14.62	12.18	13.79	28.84%
YoY %	86.94%	-27.27%	-23.73%	33.17%	20.03%	-11.68%	-	-
Horiz. %	146.41%	78.32%	107.69%	141.19%	106.02%	88.32%	100.00%	-
DY	4.27	5.76	8.24	20.59	3.85	4.44	6.67	-25.66%
YoY %	-25.87%	-30.10%	-59.98%	434.81%	-13.29%	-33.43%	-	-
Horiz. %	64.02%	86.36%	123.54%	308.70%	57.72%	66.57%	100.00%	-
P/NAPS	0.54	0.55	0.57	0.47	0.45	0.54	0.53	1.25%
YoY %	-1.82%	-3.51%	21.28%	4.44%	-16.67%	1.89%	-	-
Horiz. %	101.89%	103.77%	107.55%	88.68%	84.91%	101.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos