[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 145.46%
YoY- 112.97%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 51,794 246,361 180,434 115,688 54,541 134,188 81,393 -25.99%
PBT 6,289 27,554 20,280 10,673 4,017 14,350 8,274 -16.69%
Tax -721 -4,663 -3,618 -1,807 -405 -3,312 -3,945 -67.76%
NP 5,568 22,891 16,662 8,866 3,612 11,038 4,329 18.25%
-
NP to SH 5,572 22,817 16,662 8,866 3,612 11,038 4,329 18.30%
-
Tax Rate 11.46% 16.92% 17.84% 16.93% 10.08% 23.08% 47.68% -
Total Cost 46,226 223,470 163,772 106,822 50,929 123,150 77,064 -28.85%
-
Net Worth 161,466 123,877 120,363 114,761 109,900 101,336 96,346 41.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 3,919 2,818 2,659 2,659 2,660 2,333 2,309 42.24%
Div Payout % 70.35% 12.35% 15.96% 29.99% 73.64% 21.14% 53.35% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 161,466 123,877 120,363 114,761 109,900 101,336 96,346 41.04%
NOSH 93,333 74,178 69,979 69,976 70,000 66,668 65,990 25.97%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.75% 9.29% 9.23% 7.66% 6.62% 8.23% 5.32% -
ROE 3.45% 18.42% 13.84% 7.73% 3.29% 10.89% 4.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 55.49 332.12 257.84 165.32 77.92 201.28 123.34 -41.25%
EPS 5.97 30.86 23.81 12.67 5.16 16.56 6.56 -6.08%
DPS 4.20 3.80 3.80 3.80 3.80 3.50 3.50 12.91%
NAPS 1.73 1.67 1.72 1.64 1.57 1.52 1.46 11.96%
Adjusted Per Share Value based on latest NOSH - 69,960
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.68 79.35 58.12 37.26 17.57 43.22 26.22 -26.01%
EPS 1.79 7.35 5.37 2.86 1.16 3.56 1.39 18.34%
DPS 1.26 0.91 0.86 0.86 0.86 0.75 0.74 42.54%
NAPS 0.5201 0.399 0.3877 0.3696 0.354 0.3264 0.3103 41.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.74 1.66 2.07 1.28 1.18 0.74 0.78 -
P/RPS 3.14 0.50 0.80 0.77 1.51 0.37 0.63 191.49%
P/EPS 29.15 5.40 8.69 10.10 22.87 4.47 11.89 81.71%
EY 3.43 18.53 11.50 9.90 4.37 22.37 8.41 -44.97%
DY 2.41 2.29 1.84 2.97 3.22 4.73 4.49 -33.92%
P/NAPS 1.01 0.99 1.20 0.78 0.75 0.49 0.53 53.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 30/11/12 29/08/12 23/05/12 29/02/12 24/11/11 -
Price 2.09 1.82 1.45 1.85 1.35 0.82 0.81 -
P/RPS 3.77 0.55 0.56 1.12 1.73 0.41 0.66 219.20%
P/EPS 35.01 5.92 6.09 14.60 26.16 4.95 12.35 100.17%
EY 2.86 16.90 16.42 6.85 3.82 20.19 8.10 -50.01%
DY 2.01 2.09 2.62 2.05 2.81 4.27 4.32 -39.92%
P/NAPS 1.21 1.09 0.84 1.13 0.86 0.54 0.55 69.07%

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