[ABLEGLOB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.19%
YoY- -9.52%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 125,522 122,689 122,130 121,140 113,028 105,918 97,891 18.08%
PBT 10,744 10,986 11,373 10,338 11,839 11,626 10,995 -1.53%
Tax -2,861 -2,947 -3,163 -3,316 -3,750 -3,669 -3,448 -11.72%
NP 7,883 8,039 8,210 7,022 8,089 7,957 7,547 2.95%
-
NP to SH 7,883 8,039 8,210 7,022 8,089 7,957 7,547 2.95%
-
Tax Rate 26.63% 26.83% 27.81% 32.08% 31.67% 31.56% 31.36% -
Total Cost 117,639 114,650 113,920 114,118 104,939 97,961 90,344 19.30%
-
Net Worth 84,098 84,503 83,120 80,880 78,270 78,750 77,369 5.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,082 2,198 2,198 2,198 2,198 - - -
Div Payout % 39.10% 27.35% 26.78% 31.31% 27.18% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 84,098 84,503 83,120 80,880 78,270 78,750 77,369 5.73%
NOSH 44,030 44,012 43,978 43,956 43,971 43,994 43,959 0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.28% 6.55% 6.72% 5.80% 7.16% 7.51% 7.71% -
ROE 9.37% 9.51% 9.88% 8.68% 10.33% 10.10% 9.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 285.08 278.76 277.70 275.59 257.05 240.75 222.68 17.95%
EPS 17.90 18.27 18.67 15.97 18.40 18.09 17.17 2.82%
DPS 7.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.91 1.92 1.89 1.84 1.78 1.79 1.76 5.61%
Adjusted Per Share Value based on latest NOSH - 43,956
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.83 39.91 39.72 39.40 36.76 34.45 31.84 18.08%
EPS 2.56 2.61 2.67 2.28 2.63 2.59 2.45 2.97%
DPS 1.00 0.72 0.72 0.72 0.72 0.00 0.00 -
NAPS 0.2735 0.2749 0.2704 0.2631 0.2546 0.2561 0.2516 5.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.25 1.25 1.06 1.14 1.07 1.14 1.22 -
P/RPS 0.44 0.45 0.38 0.41 0.42 0.47 0.55 -13.85%
P/EPS 6.98 6.84 5.68 7.14 5.82 6.30 7.11 -1.22%
EY 14.32 14.61 17.61 14.01 17.19 15.87 14.07 1.18%
DY 5.60 4.00 4.72 4.39 4.67 0.00 0.00 -
P/NAPS 0.65 0.65 0.56 0.62 0.60 0.64 0.69 -3.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 23/02/06 25/11/05 25/08/05 24/05/05 28/02/05 -
Price 0.85 1.20 1.18 1.15 1.13 1.11 1.21 -
P/RPS 0.30 0.43 0.42 0.42 0.44 0.46 0.54 -32.49%
P/EPS 4.75 6.57 6.32 7.20 6.14 6.14 7.05 -23.20%
EY 21.06 15.22 15.82 13.89 16.28 16.29 14.19 30.20%
DY 8.24 4.17 4.24 4.35 4.42 0.00 0.00 -
P/NAPS 0.45 0.63 0.62 0.63 0.63 0.62 0.69 -24.85%

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