[ABLEGLOB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.08%
YoY- 171.84%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 113,028 105,918 97,891 92,874 89,692 86,880 48,258 76.45%
PBT 11,839 11,626 10,995 11,425 10,562 10,427 6,230 53.48%
Tax -3,750 -3,669 -3,448 -3,664 -3,246 -2,953 -1,851 60.17%
NP 8,089 7,957 7,547 7,761 7,316 7,474 4,379 50.60%
-
NP to SH 8,089 7,957 7,547 7,761 7,316 7,474 4,379 50.60%
-
Tax Rate 31.67% 31.56% 31.36% 32.07% 30.73% 28.32% 29.71% -
Total Cost 104,939 97,961 90,344 85,113 82,376 79,406 43,879 78.93%
-
Net Worth 78,270 78,750 77,369 76,120 72,550 70,780 67,448 10.43%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,198 - - - 4,005 4,005 4,005 -32.99%
Div Payout % 27.18% - - - 54.74% 53.59% 91.46% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 78,270 78,750 77,369 76,120 72,550 70,780 67,448 10.43%
NOSH 43,971 43,994 43,959 44,000 43,969 43,962 42,689 1.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.16% 7.51% 7.71% 8.36% 8.16% 8.60% 9.07% -
ROE 10.33% 10.10% 9.75% 10.20% 10.08% 10.56% 6.49% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 257.05 240.75 222.68 211.08 203.99 197.62 113.05 73.00%
EPS 18.40 18.09 17.17 17.64 16.64 17.00 10.26 47.66%
DPS 5.00 0.00 0.00 0.00 9.11 9.11 9.38 -34.28%
NAPS 1.78 1.79 1.76 1.73 1.65 1.61 1.58 8.27%
Adjusted Per Share Value based on latest NOSH - 44,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.41 34.12 31.53 29.91 28.89 27.98 15.54 76.49%
EPS 2.61 2.56 2.43 2.50 2.36 2.41 1.41 50.81%
DPS 0.71 0.00 0.00 0.00 1.29 1.29 1.29 -32.86%
NAPS 0.2521 0.2536 0.2492 0.2452 0.2337 0.228 0.2172 10.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.07 1.14 1.22 1.12 1.19 1.46 1.52 -
P/RPS 0.42 0.47 0.55 0.53 0.58 0.74 1.34 -53.89%
P/EPS 5.82 6.30 7.11 6.35 7.15 8.59 14.82 -46.40%
EY 17.19 15.87 14.07 15.75 13.98 11.64 6.75 86.59%
DY 4.67 0.00 0.00 0.00 7.65 6.24 6.17 -16.96%
P/NAPS 0.60 0.64 0.69 0.65 0.72 0.91 0.96 -26.92%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 24/05/05 28/02/05 25/11/04 19/08/04 31/05/04 - -
Price 1.13 1.11 1.21 1.12 1.17 1.17 0.00 -
P/RPS 0.44 0.46 0.54 0.53 0.57 0.59 0.00 -
P/EPS 6.14 6.14 7.05 6.35 7.03 6.88 0.00 -
EY 16.28 16.29 14.19 15.75 14.22 14.53 0.00 -
DY 4.42 0.00 0.00 0.00 7.79 7.79 0.00 -
P/NAPS 0.63 0.62 0.69 0.65 0.71 0.73 0.00 -

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