[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
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 103,397 115,578 121,496 124,575 125,522 122,689 122,130 -10.53%
PBT 2,294 7,344 7,651 9,748 10,744 10,986 11,373 -65.70%
Tax -1,242 -2,542 -2,241 -2,197 -2,861 -2,947 -3,163 -46.46%
NP 1,052 4,802 5,410 7,551 7,883 8,039 8,210 -74.67%
-
NP to SH 1,052 4,802 5,410 7,551 7,883 8,039 8,210 -74.67%
-
Tax Rate 54.14% 34.61% 29.29% 22.54% 26.63% 26.83% 27.81% -
Total Cost 102,345 110,776 116,086 117,024 117,639 114,650 113,920 -6.91%
-
Net Worth 83,728 87,077 86,605 85,809 84,098 84,503 83,120 0.48%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,956 5,061 3,082 3,082 3,082 2,198 2,198 48.12%
Div Payout % 376.13% 105.40% 56.97% 40.82% 39.10% 27.35% 26.78% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 83,728 87,077 86,605 85,809 84,098 84,503 83,120 0.48%
NOSH 65,928 65,967 66,111 66,006 44,030 44,012 43,978 31.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.02% 4.15% 4.45% 6.06% 6.28% 6.55% 6.72% -
ROE 1.26% 5.51% 6.25% 8.80% 9.37% 9.51% 9.88% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 156.83 175.20 183.78 188.73 285.08 278.76 277.70 -31.74%
EPS 1.60 7.28 8.18 11.44 17.90 18.27 18.67 -80.64%
DPS 6.00 7.67 4.66 4.67 7.00 5.00 5.00 12.96%
NAPS 1.27 1.32 1.31 1.30 1.91 1.92 1.89 -23.33%
Adjusted Per Share Value based on latest NOSH - 66,006
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.63 37.59 39.52 40.52 40.83 39.91 39.72 -10.52%
EPS 0.34 1.56 1.76 2.46 2.56 2.61 2.67 -74.78%
DPS 1.29 1.65 1.00 1.00 1.00 0.72 0.72 47.67%
NAPS 0.2723 0.2832 0.2817 0.2791 0.2735 0.2749 0.2704 0.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
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%
P/EPS 47.63 10.99 9.78 7.17 6.98 6.84 5.68 314.36%
EY 2.10 9.10 10.23 13.95 14.32 14.61 17.61 -75.86%
DY 7.89 9.59 5.83 5.69 5.60 4.00 4.72 40.98%
P/NAPS 0.60 0.61 0.61 0.63 0.65 0.65 0.56 4.72%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
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%
P/EPS 46.38 10.99 9.53 7.26 4.75 6.57 6.32 279.01%
EY 2.16 9.10 10.49 13.78 21.06 15.22 15.82 -73.58%
DY 8.11 9.59 5.98 5.63 8.24 4.17 4.24 54.27%
P/NAPS 0.58 0.61 0.60 0.64 0.45 0.63 0.62 -4.36%

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