[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.99%
YoY- -4.27%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 115,688 54,541 134,188 81,393 54,211 25,642 96,063 13.20%
PBT 10,673 4,017 14,350 8,274 6,691 3,187 8,551 15.94%
Tax -1,807 -405 -3,312 -3,945 -2,528 -1,001 -2,278 -14.32%
NP 8,866 3,612 11,038 4,329 4,163 2,186 6,273 25.96%
-
NP to SH 8,866 3,612 11,038 4,329 4,163 2,186 6,273 25.96%
-
Tax Rate 16.93% 10.08% 23.08% 47.68% 37.78% 31.41% 26.64% -
Total Cost 106,822 50,929 123,150 77,064 50,048 23,456 89,790 12.28%
-
Net Worth 114,761 109,900 101,336 96,346 98,302 96,421 94,373 13.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,659 2,660 2,333 2,309 2,309 2,311 1,649 37.54%
Div Payout % 29.99% 73.64% 21.14% 53.35% 55.47% 105.74% 26.30% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 114,761 109,900 101,336 96,346 98,302 96,421 94,373 13.94%
NOSH 69,976 70,000 66,668 65,990 65,974 66,042 65,995 3.98%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.66% 6.62% 8.23% 5.32% 7.68% 8.53% 6.53% -
ROE 7.73% 3.29% 10.89% 4.49% 4.23% 2.27% 6.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 165.32 77.92 201.28 123.34 82.17 38.83 145.56 8.86%
EPS 12.67 5.16 16.56 6.56 6.31 3.31 9.51 21.09%
DPS 3.80 3.80 3.50 3.50 3.50 3.50 2.50 32.23%
NAPS 1.64 1.57 1.52 1.46 1.49 1.46 1.43 9.57%
Adjusted Per Share Value based on latest NOSH - 66,400
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.63 17.74 43.65 26.47 17.63 8.34 31.24 13.22%
EPS 2.88 1.17 3.59 1.41 1.35 0.71 2.04 25.87%
DPS 0.86 0.87 0.76 0.75 0.75 0.75 0.54 36.41%
NAPS 0.3733 0.3575 0.3296 0.3134 0.3197 0.3136 0.307 13.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.28 1.18 0.74 0.78 0.80 0.67 0.65 -
P/RPS 0.77 1.51 0.37 0.63 0.97 1.73 0.45 43.10%
P/EPS 10.10 22.87 4.47 11.89 12.68 20.24 6.84 29.70%
EY 9.90 4.37 22.37 8.41 7.89 4.94 14.62 -22.90%
DY 2.97 3.22 4.73 4.49 4.38 5.22 3.85 -15.90%
P/NAPS 0.78 0.75 0.49 0.53 0.54 0.46 0.45 44.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 23/02/11 -
Price 1.85 1.35 0.82 0.81 0.85 0.68 0.65 -
P/RPS 1.12 1.73 0.41 0.66 1.03 1.75 0.45 83.75%
P/EPS 14.60 26.16 4.95 12.35 13.47 20.54 6.84 65.85%
EY 6.85 3.82 20.19 8.10 7.42 4.87 14.62 -39.70%
DY 2.05 2.81 4.27 4.32 4.12 5.15 3.85 -34.33%
P/NAPS 1.13 0.86 0.54 0.55 0.57 0.47 0.45 84.85%

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