[ABLEGLOB] QoQ 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- -20.19%
YoY- -7.29%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 63,473 61,540 51,794 65,928 64,746 61,147 54,541 10.62%
PBT 8,167 7,764 6,289 7,275 9,607 6,656 4,017 60.41%
Tax -2,673 -2,104 -721 -1,046 -1,811 -1,402 -405 251.45%
NP 5,494 5,660 5,568 6,229 7,796 5,254 3,612 32.22%
-
NP to SH 5,433 5,660 5,572 6,222 7,796 5,254 3,612 31.24%
-
Tax Rate 32.73% 27.10% 11.46% 14.38% 18.85% 21.06% 10.08% -
Total Cost 57,979 55,880 46,226 59,699 56,950 55,893 50,929 9.01%
-
Net Worth 166,956 167,184 161,466 145,020 120,369 114,734 109,900 32.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,767 - 3,919 - - - 2,660 2.66%
Div Payout % 50.93% - 70.35% - - - 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 166,956 167,184 161,466 145,020 120,369 114,734 109,900 32.11%
NOSH 92,241 93,399 93,333 86,838 69,982 69,960 70,000 20.17%
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 8.66% 9.20% 10.75% 9.45% 12.04% 8.59% 6.62% -
ROE 3.25% 3.39% 3.45% 4.29% 6.48% 4.58% 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 68.81 65.89 55.49 75.92 92.52 87.40 77.92 -7.94%
EPS 5.89 6.06 5.97 7.18 11.14 7.51 5.16 9.21%
DPS 3.00 0.00 4.20 0.00 0.00 0.00 3.80 -14.56%
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 20.44 19.82 16.68 21.23 20.85 19.69 17.57 10.60%
EPS 1.75 1.82 1.79 2.00 2.51 1.69 1.16 31.50%
DPS 0.89 0.00 1.26 0.00 0.00 0.00 0.86 2.31%
NAPS 0.5378 0.5385 0.5201 0.4671 0.3877 0.3695 0.354 32.11%
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 2.51 2.88 3.14 2.19 2.24 1.46 1.51 40.28%
P/EPS 29.37 31.35 29.15 23.17 18.58 17.04 22.87 18.12%
EY 3.40 3.19 3.43 4.32 5.38 5.87 4.37 -15.39%
DY 1.73 0.00 2.41 0.00 0.00 0.00 3.22 -33.88%
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 2.57 2.85 3.77 2.40 1.57 2.12 1.73 30.16%
P/EPS 30.05 31.02 35.01 25.40 13.02 24.63 26.16 9.67%
EY 3.33 3.22 2.86 3.94 7.68 4.06 3.82 -8.73%
DY 1.69 0.00 2.01 0.00 0.00 0.00 2.81 -28.72%
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