[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 154.98%
YoY- 75.96%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 180,434 115,688 54,541 134,188 81,393 54,211 25,642 265.90%
PBT 20,280 10,673 4,017 14,350 8,274 6,691 3,187 242.23%
Tax -3,618 -1,807 -405 -3,312 -3,945 -2,528 -1,001 134.96%
NP 16,662 8,866 3,612 11,038 4,329 4,163 2,186 285.87%
-
NP to SH 16,662 8,866 3,612 11,038 4,329 4,163 2,186 285.87%
-
Tax Rate 17.84% 16.93% 10.08% 23.08% 47.68% 37.78% 31.41% -
Total Cost 163,772 106,822 50,929 123,150 77,064 50,048 23,456 264.01%
-
Net Worth 120,363 114,761 109,900 101,336 96,346 98,302 96,421 15.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,659 2,659 2,660 2,333 2,309 2,309 2,311 9.77%
Div Payout % 15.96% 29.99% 73.64% 21.14% 53.35% 55.47% 105.74% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,363 114,761 109,900 101,336 96,346 98,302 96,421 15.88%
NOSH 69,979 69,976 70,000 66,668 65,990 65,974 66,042 3.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.23% 7.66% 6.62% 8.23% 5.32% 7.68% 8.53% -
ROE 13.84% 7.73% 3.29% 10.89% 4.49% 4.23% 2.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 257.84 165.32 77.92 201.28 123.34 82.17 38.83 252.06%
EPS 23.81 12.67 5.16 16.56 6.56 6.31 3.31 271.30%
DPS 3.80 3.80 3.80 3.50 3.50 3.50 3.50 5.61%
NAPS 1.72 1.64 1.57 1.52 1.46 1.49 1.46 11.51%
Adjusted Per Share Value based on latest NOSH - 68,669
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 58.69 37.63 17.74 43.65 26.47 17.63 8.34 265.92%
EPS 5.42 2.88 1.17 3.59 1.41 1.35 0.71 286.26%
DPS 0.86 0.86 0.87 0.76 0.75 0.75 0.75 9.52%
NAPS 0.3915 0.3733 0.3575 0.3296 0.3134 0.3197 0.3136 15.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.07 1.28 1.18 0.74 0.78 0.80 0.67 -
P/RPS 0.80 0.77 1.51 0.37 0.63 0.97 1.73 -40.11%
P/EPS 8.69 10.10 22.87 4.47 11.89 12.68 20.24 -42.99%
EY 11.50 9.90 4.37 22.37 8.41 7.89 4.94 75.37%
DY 1.84 2.97 3.22 4.73 4.49 4.38 5.22 -50.00%
P/NAPS 1.20 0.78 0.75 0.49 0.53 0.54 0.46 89.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 -
Price 1.45 1.85 1.35 0.82 0.81 0.85 0.68 -
P/RPS 0.56 1.12 1.73 0.41 0.66 1.03 1.75 -53.11%
P/EPS 6.09 14.60 26.16 4.95 12.35 13.47 20.54 -55.43%
EY 16.42 6.85 3.82 20.19 8.10 7.42 4.87 124.35%
DY 2.62 2.05 2.81 4.27 4.32 4.12 5.15 -36.19%
P/NAPS 0.84 1.13 0.86 0.54 0.55 0.57 0.47 47.11%

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