[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.72%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 81,393 54,211 25,642 96,063 70,240 46,428 22,969 132.25%
PBT 8,274 6,691 3,187 8,551 6,362 4,615 2,625 114.82%
Tax -3,945 -2,528 -1,001 -2,278 -1,840 -1,202 -688 220.02%
NP 4,329 4,163 2,186 6,273 4,522 3,413 1,937 70.85%
-
NP to SH 4,329 4,163 2,186 6,273 4,522 3,413 1,920 71.86%
-
Tax Rate 47.68% 37.78% 31.41% 26.64% 28.92% 26.05% 26.21% -
Total Cost 77,064 50,048 23,456 89,790 65,718 43,015 21,032 137.48%
-
Net Worth 96,346 98,302 96,421 94,373 92,420 93,081 90,775 4.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,309 2,309 2,311 1,649 1,650 1,650 1,632 26.00%
Div Payout % 53.35% 55.47% 105.74% 26.30% 36.50% 48.36% 85.03% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 96,346 98,302 96,421 94,373 92,420 93,081 90,775 4.04%
NOSH 65,990 65,974 66,042 65,995 66,014 66,015 65,306 0.69%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.32% 7.68% 8.53% 6.53% 6.44% 7.35% 8.43% -
ROE 4.49% 4.23% 2.27% 6.65% 4.89% 3.67% 2.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 123.34 82.17 38.83 145.56 106.40 70.33 35.17 130.65%
EPS 6.56 6.31 3.31 9.51 6.85 5.17 2.94 70.67%
DPS 3.50 3.50 3.50 2.50 2.50 2.50 2.50 25.12%
NAPS 1.46 1.49 1.46 1.43 1.40 1.41 1.39 3.32%
Adjusted Per Share Value based on latest NOSH - 65,980
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.47 17.63 8.34 31.24 22.85 15.10 7.47 132.24%
EPS 1.41 1.35 0.71 2.04 1.47 1.11 0.62 72.84%
DPS 0.75 0.75 0.75 0.54 0.54 0.54 0.53 26.01%
NAPS 0.3134 0.3197 0.3136 0.307 0.3006 0.3028 0.2953 4.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.78 0.80 0.67 0.65 0.80 0.60 0.54 -
P/RPS 0.63 0.97 1.73 0.45 0.75 0.85 1.54 -44.86%
P/EPS 11.89 12.68 20.24 6.84 11.68 11.61 18.37 -25.15%
EY 8.41 7.89 4.94 14.62 8.56 8.62 5.44 33.66%
DY 4.49 4.38 5.22 3.85 3.13 4.17 4.63 -2.02%
P/NAPS 0.53 0.54 0.46 0.45 0.57 0.43 0.39 22.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 24/05/11 23/02/11 24/11/10 25/08/10 26/05/10 -
Price 0.81 0.85 0.68 0.65 0.75 0.75 0.51 -
P/RPS 0.66 1.03 1.75 0.45 0.70 1.07 1.45 -40.79%
P/EPS 12.35 13.47 20.54 6.84 10.95 14.51 17.35 -20.26%
EY 8.10 7.42 4.87 14.62 9.13 6.89 5.76 25.49%
DY 4.32 4.12 5.15 3.85 3.33 3.33 4.90 -8.04%
P/NAPS 0.55 0.57 0.47 0.45 0.54 0.53 0.37 30.21%

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