[ABLEGLOB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 30.89%
YoY- 65.23%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 246,361 240,578 231,376 218,164 134,188 108,524 108,422 72.40%
PBT 27,554 27,040 21,346 16,068 14,350 11,032 13,382 61.49%
Tax -4,663 -4,824 -3,614 -1,620 -3,312 -5,260 -5,056 -5.22%
NP 22,891 22,216 17,732 14,448 11,038 5,772 8,326 95.65%
-
NP to SH 22,817 22,216 17,732 14,448 11,038 5,772 8,326 95.23%
-
Tax Rate 16.92% 17.84% 16.93% 10.08% 23.08% 47.68% 37.78% -
Total Cost 223,470 218,362 213,644 203,716 123,150 102,752 100,096 70.40%
-
Net Worth 123,877 120,363 114,761 109,900 101,336 96,346 98,302 16.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,818 3,545 5,318 10,640 2,333 3,079 4,618 -27.94%
Div Payout % 12.35% 15.96% 29.99% 73.64% 21.14% 53.35% 55.47% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 123,877 120,363 114,761 109,900 101,336 96,346 98,302 16.58%
NOSH 74,178 69,979 69,976 70,000 66,668 65,990 65,974 8.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.29% 9.23% 7.66% 6.62% 8.23% 5.32% 7.68% -
ROE 18.42% 18.46% 15.45% 13.15% 10.89% 5.99% 8.47% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 332.12 343.79 330.65 311.66 201.28 164.45 164.34 59.50%
EPS 30.86 31.75 25.34 20.64 16.56 8.75 12.62 81.01%
DPS 3.80 5.07 7.60 15.20 3.50 4.67 7.00 -33.33%
NAPS 1.67 1.72 1.64 1.57 1.52 1.46 1.49 7.86%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 79.35 77.49 74.52 70.27 43.22 34.95 34.92 72.41%
EPS 7.35 7.16 5.71 4.65 3.56 1.86 2.68 95.33%
DPS 0.91 1.14 1.71 3.43 0.75 0.99 1.49 -27.90%
NAPS 0.399 0.3877 0.3696 0.354 0.3264 0.3103 0.3166 16.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.66 2.07 1.28 1.18 0.74 0.78 0.80 -
P/RPS 0.50 0.60 0.39 0.38 0.37 0.47 0.49 1.34%
P/EPS 5.40 6.52 5.05 5.72 4.47 8.92 6.34 -10.10%
EY 18.53 15.34 19.80 17.49 22.37 11.21 15.78 11.25%
DY 2.29 2.45 5.94 12.88 4.73 5.98 8.75 -58.91%
P/NAPS 0.99 1.20 0.78 0.75 0.49 0.53 0.54 49.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 -
Price 1.82 1.45 1.85 1.35 0.82 0.81 0.85 -
P/RPS 0.55 0.42 0.56 0.43 0.41 0.49 0.52 3.79%
P/EPS 5.92 4.57 7.30 6.54 4.95 9.26 6.74 -8.24%
EY 16.90 21.89 13.70 15.29 20.19 10.80 14.85 8.96%
DY 2.09 3.49 4.11 11.26 4.27 5.76 8.24 -59.76%
P/NAPS 1.09 0.84 1.13 0.86 0.54 0.55 0.57 53.76%

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