[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 90.44%
YoY- 21.97%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 54,541 134,188 81,393 54,211 25,642 96,063 70,240 -15.50%
PBT 4,017 14,350 8,274 6,691 3,187 8,551 6,362 -26.38%
Tax -405 -3,312 -3,945 -2,528 -1,001 -2,278 -1,840 -63.51%
NP 3,612 11,038 4,329 4,163 2,186 6,273 4,522 -13.89%
-
NP to SH 3,612 11,038 4,329 4,163 2,186 6,273 4,522 -13.89%
-
Tax Rate 10.08% 23.08% 47.68% 37.78% 31.41% 26.64% 28.92% -
Total Cost 50,929 123,150 77,064 50,048 23,456 89,790 65,718 -15.61%
-
Net Worth 109,900 101,336 96,346 98,302 96,421 94,373 92,420 12.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,660 2,333 2,309 2,309 2,311 1,649 1,650 37.44%
Div Payout % 73.64% 21.14% 53.35% 55.47% 105.74% 26.30% 36.50% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 109,900 101,336 96,346 98,302 96,421 94,373 92,420 12.22%
NOSH 70,000 66,668 65,990 65,974 66,042 65,995 66,014 3.98%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.62% 8.23% 5.32% 7.68% 8.53% 6.53% 6.44% -
ROE 3.29% 10.89% 4.49% 4.23% 2.27% 6.65% 4.89% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 77.92 201.28 123.34 82.17 38.83 145.56 106.40 -18.73%
EPS 5.16 16.56 6.56 6.31 3.31 9.51 6.85 -17.19%
DPS 3.80 3.50 3.50 3.50 3.50 2.50 2.50 32.16%
NAPS 1.57 1.52 1.46 1.49 1.46 1.43 1.40 7.93%
Adjusted Per Share Value based on latest NOSH - 65,900
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 17.74 43.65 26.47 17.63 8.34 31.24 22.85 -15.51%
EPS 1.17 3.59 1.41 1.35 0.71 2.04 1.47 -14.10%
DPS 0.87 0.76 0.75 0.75 0.75 0.54 0.54 37.39%
NAPS 0.3575 0.3296 0.3134 0.3197 0.3136 0.307 0.3006 12.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.18 0.74 0.78 0.80 0.67 0.65 0.80 -
P/RPS 1.51 0.37 0.63 0.97 1.73 0.45 0.75 59.37%
P/EPS 22.87 4.47 11.89 12.68 20.24 6.84 11.68 56.44%
EY 4.37 22.37 8.41 7.89 4.94 14.62 8.56 -36.09%
DY 3.22 4.73 4.49 4.38 5.22 3.85 3.13 1.90%
P/NAPS 0.75 0.49 0.53 0.54 0.46 0.45 0.57 20.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 23/02/11 24/11/10 -
Price 1.35 0.82 0.81 0.85 0.68 0.65 0.75 -
P/RPS 1.73 0.41 0.66 1.03 1.75 0.45 0.70 82.69%
P/EPS 26.16 4.95 12.35 13.47 20.54 6.84 10.95 78.61%
EY 3.82 20.19 8.10 7.42 4.87 14.62 9.13 -44.02%
DY 2.81 4.27 4.32 4.12 5.15 3.85 3.33 -10.69%
P/NAPS 0.86 0.54 0.55 0.57 0.47 0.45 0.54 36.33%

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