[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 87.93%
YoY- 284.89%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 113,334 51,794 246,361 180,434 115,688 54,541 134,188 -10.65%
PBT 14,053 6,289 27,554 20,280 10,673 4,017 14,350 -1.38%
Tax -2,825 -721 -4,663 -3,618 -1,807 -405 -3,312 -10.06%
NP 11,228 5,568 22,891 16,662 8,866 3,612 11,038 1.14%
-
NP to SH 11,228 5,572 22,817 16,662 8,866 3,612 11,038 1.14%
-
Tax Rate 20.10% 11.46% 16.92% 17.84% 16.93% 10.08% 23.08% -
Total Cost 102,106 46,226 223,470 163,772 106,822 50,929 123,150 -11.75%
-
Net Worth 167,066 161,466 123,877 120,363 114,761 109,900 101,336 39.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,919 3,919 2,818 2,659 2,659 2,660 2,333 41.35%
Div Payout % 34.91% 70.35% 12.35% 15.96% 29.99% 73.64% 21.14% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 167,066 161,466 123,877 120,363 114,761 109,900 101,336 39.59%
NOSH 93,333 93,333 74,178 69,979 69,976 70,000 66,668 25.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.91% 10.75% 9.29% 9.23% 7.66% 6.62% 8.23% -
ROE 6.72% 3.45% 18.42% 13.84% 7.73% 3.29% 10.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 121.43 55.49 332.12 257.84 165.32 77.92 201.28 -28.62%
EPS 12.03 5.97 30.86 23.81 12.67 5.16 16.56 -19.20%
DPS 4.20 4.20 3.80 3.80 3.80 3.80 3.50 12.93%
NAPS 1.79 1.73 1.67 1.72 1.64 1.57 1.52 11.52%
Adjusted Per Share Value based on latest NOSH - 69,982
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.86 16.85 80.13 58.69 37.63 17.74 43.65 -10.66%
EPS 3.65 1.81 7.42 5.42 2.88 1.17 3.59 1.11%
DPS 1.27 1.27 0.92 0.86 0.86 0.87 0.76 40.86%
NAPS 0.5434 0.5252 0.4029 0.3915 0.3733 0.3575 0.3296 39.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.90 1.74 1.66 2.07 1.28 1.18 0.74 -
P/RPS 1.56 3.14 0.50 0.80 0.77 1.51 0.37 161.21%
P/EPS 15.79 29.15 5.40 8.69 10.10 22.87 4.47 132.12%
EY 6.33 3.43 18.53 11.50 9.90 4.37 22.37 -56.93%
DY 2.21 2.41 2.29 1.84 2.97 3.22 4.73 -39.81%
P/NAPS 1.06 1.01 0.99 1.20 0.78 0.75 0.49 67.34%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 23/05/12 29/02/12 -
Price 1.88 2.09 1.82 1.45 1.85 1.35 0.82 -
P/RPS 1.55 3.77 0.55 0.56 1.12 1.73 0.41 142.87%
P/EPS 15.63 35.01 5.92 6.09 14.60 26.16 4.95 115.38%
EY 6.40 2.86 16.90 16.42 6.85 3.82 20.19 -53.54%
DY 2.23 2.01 2.09 2.62 2.05 2.81 4.27 -35.17%
P/NAPS 1.05 1.21 1.09 0.84 1.13 0.86 0.54 55.84%

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