[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 36.94%
YoY- 106.71%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 176,807 113,334 51,794 246,361 180,434 115,688 54,541 118.88%
PBT 22,220 14,053 6,289 27,554 20,280 10,673 4,017 212.44%
Tax -5,498 -2,825 -721 -4,663 -3,618 -1,807 -405 468.16%
NP 16,722 11,228 5,568 22,891 16,662 8,866 3,612 177.51%
-
NP to SH 16,683 11,228 5,572 22,817 16,662 8,866 3,612 177.08%
-
Tax Rate 24.74% 20.10% 11.46% 16.92% 17.84% 16.93% 10.08% -
Total Cost 160,085 102,106 46,226 223,470 163,772 106,822 50,929 114.43%
-
Net Worth 168,505 167,066 161,466 123,877 120,363 114,761 109,900 32.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,702 3,919 3,919 2,818 2,659 2,659 2,660 85.05%
Div Payout % 40.18% 34.91% 70.35% 12.35% 15.96% 29.99% 73.64% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 168,505 167,066 161,466 123,877 120,363 114,761 109,900 32.93%
NOSH 93,097 93,333 93,333 74,178 69,979 69,976 70,000 20.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.46% 9.91% 10.75% 9.29% 9.23% 7.66% 6.62% -
ROE 9.90% 6.72% 3.45% 18.42% 13.84% 7.73% 3.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 189.92 121.43 55.49 332.12 257.84 165.32 77.92 81.01%
EPS 17.92 12.03 5.97 30.86 23.81 12.67 5.16 129.15%
DPS 7.20 4.20 4.20 3.80 3.80 3.80 3.80 53.06%
NAPS 1.81 1.79 1.73 1.67 1.72 1.64 1.57 9.93%
Adjusted Per Share Value based on latest NOSH - 86,838
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.51 36.86 16.85 80.13 58.69 37.63 17.74 118.88%
EPS 5.43 3.65 1.81 7.42 5.42 2.88 1.17 177.97%
DPS 2.18 1.27 1.27 0.92 0.86 0.86 0.87 84.38%
NAPS 0.5481 0.5434 0.5252 0.4029 0.3915 0.3733 0.3575 32.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.73 1.90 1.74 1.66 2.07 1.28 1.18 -
P/RPS 0.91 1.56 3.14 0.50 0.80 0.77 1.51 -28.63%
P/EPS 9.65 15.79 29.15 5.40 8.69 10.10 22.87 -43.71%
EY 10.36 6.33 3.43 18.53 11.50 9.90 4.37 77.70%
DY 4.16 2.21 2.41 2.29 1.84 2.97 3.22 18.60%
P/NAPS 0.96 1.06 1.01 0.99 1.20 0.78 0.75 17.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 23/05/12 -
Price 1.77 1.88 2.09 1.82 1.45 1.85 1.35 -
P/RPS 0.93 1.55 3.77 0.55 0.56 1.12 1.73 -33.86%
P/EPS 9.88 15.63 35.01 5.92 6.09 14.60 26.16 -47.71%
EY 10.12 6.40 2.86 16.90 16.42 6.85 3.82 91.34%
DY 4.07 2.23 2.01 2.09 2.62 2.05 2.81 27.98%
P/NAPS 0.98 1.05 1.21 1.09 0.84 1.13 0.86 9.08%

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