[ABLEGLOB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

27-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -4.21%

YoY- 7.53%

Quarter Report

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	103,397	115,578	121,496	124,575	125,522	122,689	122,130	-10.53%
YoY %	-10.54%	-4.87%	-2.47%	-0.75%	2.31%	0.46%	-	-
Horiz. %	84.66%	94.64%	99.48%	102.00%	102.78%	100.46%	100.00%	-
PBT	2,294	7,344	7,651	9,748	10,744	10,986	11,373	-65.70%
YoY %	-68.76%	-4.01%	-21.51%	-9.27%	-2.20%	-3.40%	-	-
Horiz. %	20.17%	64.57%	67.27%	85.71%	94.47%	96.60%	100.00%	-
Tax	-1,242	-2,542	-2,241	-2,197	-2,861	-2,947	-3,163	-46.46%
YoY %	51.14%	-13.43%	-2.00%	23.21%	2.92%	6.83%	-	-
Horiz. %	39.27%	80.37%	70.85%	69.46%	90.45%	93.17%	100.00%	-
NP	1,052	4,802	5,410	7,551	7,883	8,039	8,210	-74.67%
YoY %	-78.09%	-11.24%	-28.35%	-4.21%	-1.94%	-2.08%	-	-
Horiz. %	12.81%	58.49%	65.90%	91.97%	96.02%	97.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,052	4,802	5,410	7,551	7,883	8,039	8,210	-74.67%
YoY %	-78.09%	-11.24%	-28.35%	-4.21%	-1.94%	-2.08%	-	-
Horiz. %	12.81%	58.49%	65.90%	91.97%	96.02%	97.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.14%	34.61%	29.29%	22.54%	26.63%	26.83%	27.81%	-
YoY %	56.43%	18.16%	29.95%	-15.36%	-0.75%	-3.52%	-	-
Horiz. %	194.68%	124.45%	105.32%	81.05%	95.76%	96.48%	100.00%	-
Total Cost	102,345	110,776	116,086	117,024	117,639	114,650	113,920	-6.91%
YoY %	-7.61%	-4.57%	-0.80%	-0.52%	2.61%	0.64%	-	-
Horiz. %	89.84%	97.24%	101.90%	102.72%	103.26%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,728	87,077	86,605	85,809	84,098	84,503	83,120	0.48%
YoY %	-3.85%	0.55%	0.93%	2.03%	-0.48%	1.66%	-	-
Horiz. %	100.73%	104.76%	104.19%	103.24%	101.18%	101.66%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	3,956	5,061	3,082	3,082	3,082	2,198	2,198	48.12%
YoY %	-21.83%	64.21%	0.00%	0.00%	40.22%	0.00%	-	-
Horiz. %	179.98%	230.25%	140.22%	140.22%	140.22%	100.00%	100.00%	-
Div Payout %	376.13%	105.40%	56.97%	40.82%	39.10%	27.35%	26.78%	-
YoY %	256.86%	85.01%	39.56%	4.40%	42.96%	2.13%	-	-
Horiz. %	1,404.52%	393.58%	212.73%	152.43%	146.00%	102.13%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	83,728	87,077	86,605	85,809	84,098	84,503	83,120	0.48%
YoY %	-3.85%	0.55%	0.93%	2.03%	-0.48%	1.66%	-	-
Horiz. %	100.73%	104.76%	104.19%	103.24%	101.18%	101.66%	100.00%	-
NOSH	65,928	65,967	66,111	66,006	44,030	44,012	43,978	31.08%
YoY %	-0.06%	-0.22%	0.16%	49.91%	0.04%	0.08%	-	-
Horiz. %	149.91%	150.00%	150.33%	150.09%	100.12%	100.08%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	1.02%	4.15%	4.45%	6.06%	6.28%	6.55%	6.72%	-
YoY %	-75.42%	-6.74%	-26.57%	-3.50%	-4.12%	-2.53%	-	-
Horiz. %	15.18%	61.76%	66.22%	90.18%	93.45%	97.47%	100.00%	-
ROE	1.26%	5.51%	6.25%	8.80%	9.37%	9.51%	9.88%	-
YoY %	-77.13%	-11.84%	-28.98%	-6.08%	-1.47%	-3.74%	-	-
Horiz. %	12.75%	55.77%	63.26%	89.07%	94.84%	96.26%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	156.83	175.20	183.78	188.73	285.08	278.76	277.70	-31.74%
YoY %	-10.49%	-4.67%	-2.62%	-33.80%	2.27%	0.38%	-	-
Horiz. %	56.47%	63.09%	66.18%	67.96%	102.66%	100.38%	100.00%	-
EPS	1.60	7.28	8.18	11.44	17.90	18.27	18.67	-80.64%
YoY %	-78.02%	-11.00%	-28.50%	-36.09%	-2.03%	-2.14%	-	-
Horiz. %	8.57%	38.99%	43.81%	61.27%	95.88%	97.86%	100.00%	-
DPS	6.00	7.67	4.66	4.67	7.00	5.00	5.00	12.96%
YoY %	-21.77%	64.59%	-0.21%	-33.29%	40.00%	0.00%	-	-
Horiz. %	120.00%	153.40%	93.20%	93.40%	140.00%	100.00%	100.00%	-
NAPS	1.27	1.32	1.31	1.30	1.91	1.92	1.89	-23.33%
YoY %	-3.79%	0.76%	0.77%	-31.94%	-0.52%	1.59%	-	-
Horiz. %	67.20%	69.84%	69.31%	68.78%	101.06%	101.59%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 66,006
RPS	33.30	37.23	39.13	40.12	40.43	39.52	39.34	-10.54%
YoY %	-10.56%	-4.86%	-2.47%	-0.77%	2.30%	0.46%	-	-
Horiz. %	84.65%	94.64%	99.47%	101.98%	102.77%	100.46%	100.00%	-
EPS	0.34	1.55	1.74	2.43	2.54	2.59	2.64	-74.59%
YoY %	-78.06%	-10.92%	-28.40%	-4.33%	-1.93%	-1.89%	-	-
Horiz. %	12.88%	58.71%	65.91%	92.05%	96.21%	98.11%	100.00%	-
DPS	1.27	1.63	0.99	0.99	0.99	0.71	0.71	47.51%
YoY %	-22.09%	64.65%	0.00%	0.00%	39.44%	0.00%	-	-
Horiz. %	178.87%	229.58%	139.44%	139.44%	139.44%	100.00%	100.00%	-
NAPS	0.2697	0.2805	0.2789	0.2764	0.2709	0.2722	0.2677	0.49%
YoY %	-3.85%	0.57%	0.90%	2.03%	-0.48%	1.68%	-	-
Horiz. %	100.75%	104.78%	104.18%	103.25%	101.20%	101.68%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	0.76	0.80	0.80	0.82	1.25	1.25	1.06	-
P/RPS	0.48	0.46	0.44	0.43	0.44	0.45	0.38	16.90%
YoY %	4.35%	4.55%	2.33%	-2.27%	-2.22%	18.42%	-	-
Horiz. %	126.32%	121.05%	115.79%	113.16%	115.79%	118.42%	100.00%	-
P/EPS	47.63	10.99	9.78	7.17	6.98	6.84	5.68	314.36%
YoY %	333.39%	12.37%	36.40%	2.72%	2.05%	20.42%	-	-
Horiz. %	838.56%	193.49%	172.18%	126.23%	122.89%	120.42%	100.00%	-
EY	2.10	9.10	10.23	13.95	14.32	14.61	17.61	-75.86%
YoY %	-76.92%	-11.05%	-26.67%	-2.58%	-1.98%	-17.04%	-	-
Horiz. %	11.93%	51.68%	58.09%	79.22%	81.32%	82.96%	100.00%	-
DY	7.89	9.59	5.83	5.69	5.60	4.00	4.72	40.98%
YoY %	-17.73%	64.49%	2.46%	1.61%	40.00%	-15.25%	-	-
Horiz. %	167.16%	203.18%	123.52%	120.55%	118.64%	84.75%	100.00%	-
P/NAPS	0.60	0.61	0.61	0.63	0.65	0.65	0.56	4.72%
YoY %	-1.64%	0.00%	-3.17%	-3.08%	0.00%	16.07%	-	-
Horiz. %	107.14%	108.93%	108.93%	112.50%	116.07%	116.07%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/07	29/05/07	09/03/07	27/11/06	29/08/06	25/05/06	23/02/06	-
Price	0.74	0.80	0.78	0.83	0.85	1.20	1.18	-
P/RPS	0.47	0.46	0.42	0.44	0.30	0.43	0.42	7.80%
YoY %	2.17%	9.52%	-4.55%	46.67%	-30.23%	2.38%	-	-
Horiz. %	111.90%	109.52%	100.00%	104.76%	71.43%	102.38%	100.00%	-
P/EPS	46.38	10.99	9.53	7.26	4.75	6.57	6.32	279.01%
YoY %	322.02%	15.32%	31.27%	52.84%	-27.70%	3.96%	-	-
Horiz. %	733.86%	173.89%	150.79%	114.87%	75.16%	103.96%	100.00%	-
EY	2.16	9.10	10.49	13.78	21.06	15.22	15.82	-73.58%
YoY %	-76.26%	-13.25%	-23.88%	-34.57%	38.37%	-3.79%	-	-
Horiz. %	13.65%	57.52%	66.31%	87.10%	133.12%	96.21%	100.00%	-
DY	8.11	9.59	5.98	5.63	8.24	4.17	4.24	54.27%
YoY %	-15.43%	60.37%	6.22%	-31.67%	97.60%	-1.65%	-	-
Horiz. %	191.27%	226.18%	141.04%	132.78%	194.34%	98.35%	100.00%	-
P/NAPS	0.58	0.61	0.60	0.64	0.45	0.63	0.62	-4.36%
YoY %	-4.92%	1.67%	-6.25%	42.22%	-28.57%	1.61%	-	-
Horiz. %	93.55%	98.39%	96.77%	103.23%	72.58%	101.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos