[ABLEGLOB] QoQ 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- 48.38%
YoY- 4596.39%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 61,540 51,794 65,928 64,746 61,147 54,541 52,795 10.76%
PBT 7,764 6,289 7,275 9,607 6,656 4,017 6,078 17.74%
Tax -2,104 -721 -1,046 -1,811 -1,402 -405 633 -
NP 5,660 5,568 6,229 7,796 5,254 3,612 6,711 -10.74%
-
NP to SH 5,660 5,572 6,222 7,796 5,254 3,612 6,711 -10.74%
-
Tax Rate 27.10% 11.46% 14.38% 18.85% 21.06% 10.08% -10.41% -
Total Cost 55,880 46,226 59,699 56,950 55,893 50,929 46,084 13.72%
-
Net Worth 167,184 161,466 145,020 120,369 114,734 109,900 68,669 81.07%
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 - - - 2,660 - -
Div Payout % - 70.35% - - - 73.64% - -
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 167,184 161,466 145,020 120,369 114,734 109,900 68,669 81.07%
NOSH 93,399 93,333 86,838 69,982 69,960 70,000 68,669 22.78%
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 9.20% 10.75% 9.45% 12.04% 8.59% 6.62% 12.71% -
ROE 3.39% 3.45% 4.29% 6.48% 4.58% 3.29% 9.77% -
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 65.89 55.49 75.92 92.52 87.40 77.92 76.88 -9.78%
EPS 6.06 5.97 7.18 11.14 7.51 5.16 9.77 -27.29%
DPS 0.00 4.20 0.00 0.00 0.00 3.80 0.00 -
NAPS 1.79 1.73 1.67 1.72 1.64 1.57 1.00 47.47%
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 20.02 16.85 21.44 21.06 19.89 17.74 17.17 10.79%
EPS 1.84 1.81 2.02 2.54 1.71 1.17 2.18 -10.69%
DPS 0.00 1.27 0.00 0.00 0.00 0.87 0.00 -
NAPS 0.5438 0.5252 0.4717 0.3915 0.3732 0.3575 0.2233 81.10%
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 2.88 3.14 2.19 2.24 1.46 1.51 0.96 108.14%
P/EPS 31.35 29.15 23.17 18.58 17.04 22.87 7.57 158.10%
EY 3.19 3.43 4.32 5.38 5.87 4.37 13.21 -61.25%
DY 0.00 2.41 0.00 0.00 0.00 3.22 0.00 -
P/NAPS 1.06 1.01 0.99 1.20 0.78 0.75 0.74 27.09%
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 2.85 3.77 2.40 1.57 2.12 1.73 1.07 92.26%
P/EPS 31.02 35.01 25.40 13.02 24.63 26.16 8.39 139.29%
EY 3.22 2.86 3.94 7.68 4.06 3.82 11.92 -58.24%
DY 0.00 2.01 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 1.05 1.21 1.09 0.84 1.13 0.86 0.82 17.93%

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