[ABLEGLOB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.68%
YoY- 31.49%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 163,088 134,189 107,217 103,846 98,736 96,063 95,457 42.86%
PBT 15,182 14,352 10,463 10,627 9,113 8,551 8,373 48.64%
Tax -2,716 -3,312 -4,383 -3,604 -2,591 -2,278 -2,416 8.10%
NP 12,466 11,040 6,080 7,023 6,522 6,273 5,957 63.53%
-
NP to SH 12,466 11,040 6,080 7,023 6,522 6,273 5,957 63.53%
-
Tax Rate 17.89% 23.08% 41.89% 33.91% 28.43% 26.64% 28.85% -
Total Cost 150,622 123,149 101,137 96,823 92,214 89,790 89,500 41.44%
-
Net Worth 109,900 68,669 96,944 98,191 96,421 65,980 92,416 12.23%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,660 2,311 2,311 2,311 2,311 1,632 1,632 38.45%
Div Payout % 21.34% 20.94% 38.02% 32.91% 35.44% 26.03% 27.41% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 109,900 68,669 96,944 98,191 96,421 65,980 92,416 12.23%
NOSH 70,000 68,669 66,400 65,900 66,042 65,980 66,011 3.98%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.64% 8.23% 5.67% 6.76% 6.61% 6.53% 6.24% -
ROE 11.34% 16.08% 6.27% 7.15% 6.76% 9.51% 6.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 232.98 195.41 161.47 157.58 149.50 145.59 144.61 37.38%
EPS 17.81 16.08 9.16 10.66 9.88 9.51 9.02 57.32%
DPS 3.80 3.37 3.50 3.50 3.50 2.50 2.50 32.16%
NAPS 1.57 1.00 1.46 1.49 1.46 1.00 1.40 7.93%
Adjusted Per Share Value based on latest NOSH - 65,900
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 53.04 43.65 34.87 33.78 32.11 31.24 31.05 42.85%
EPS 4.05 3.59 1.98 2.28 2.12 2.04 1.94 63.27%
DPS 0.87 0.75 0.75 0.75 0.75 0.53 0.53 39.11%
NAPS 0.3575 0.2233 0.3153 0.3194 0.3136 0.2146 0.3006 12.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.18 0.74 0.78 0.80 0.67 0.65 0.80 -
P/RPS 0.51 0.38 0.48 0.51 0.45 0.45 0.55 -4.90%
P/EPS 6.63 4.60 8.52 7.51 6.78 6.84 8.87 -17.62%
EY 15.09 21.73 11.74 13.32 14.74 14.63 11.28 21.38%
DY 3.22 4.55 4.49 4.38 5.22 3.85 3.13 1.90%
P/NAPS 0.75 0.74 0.53 0.54 0.46 0.65 0.57 20.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 23/02/11 24/11/10 -
Price 1.35 0.82 0.81 0.85 0.68 0.65 0.75 -
P/RPS 0.58 0.42 0.50 0.54 0.45 0.45 0.52 7.54%
P/EPS 7.58 5.10 8.85 7.98 6.89 6.84 8.31 -5.94%
EY 13.19 19.61 11.30 12.54 14.52 14.63 12.03 6.32%
DY 2.81 4.11 4.32 4.12 5.15 3.85 3.33 -10.69%
P/NAPS 0.86 0.82 0.55 0.57 0.47 0.65 0.54 36.33%

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