[ABLEGLOB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.5%
YoY- 3408.52%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 95,651 100,781 107,313 110,315 116,140 114,829 105,199 -6.16%
PBT 8,443 8,568 8,032 7,494 7,383 6,366 3,996 64.88%
Tax -3,102 -2,985 -3,067 -114 595 788 946 -
NP 5,341 5,583 4,965 7,380 7,978 7,154 4,942 5.32%
-
NP to SH 5,341 5,583 4,963 7,378 7,976 7,152 4,942 5.32%
-
Tax Rate 36.74% 34.84% 38.18% 1.52% -8.06% -12.38% -23.67% -
Total Cost 90,310 95,198 102,348 102,935 108,162 107,675 100,257 -6.74%
-
Net Worth 92,908 90,775 89,798 88,082 88,543 87,054 65,939 25.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,632 2,458 1,650 1,650 1,650 824 - -
Div Payout % 30.57% 44.04% 33.25% 22.37% 20.69% 11.53% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 92,908 90,775 89,798 88,082 88,543 87,054 65,939 25.76%
NOSH 65,892 65,306 66,028 65,733 66,076 65,950 65,939 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.58% 5.54% 4.63% 6.69% 6.87% 6.23% 4.70% -
ROE 5.75% 6.15% 5.53% 8.38% 9.01% 8.22% 7.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 145.16 154.32 162.53 167.82 175.76 174.12 159.54 -6.11%
EPS 8.11 8.55 7.52 11.22 12.07 10.84 7.49 5.46%
DPS 2.50 3.75 2.50 2.50 2.50 1.25 0.00 -
NAPS 1.41 1.39 1.36 1.34 1.34 1.32 1.00 25.82%
Adjusted Per Share Value based on latest NOSH - 65,733
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.11 32.78 34.90 35.88 37.77 37.35 34.22 -6.17%
EPS 1.74 1.82 1.61 2.40 2.59 2.33 1.61 5.32%
DPS 0.53 0.80 0.54 0.54 0.54 0.27 0.00 -
NAPS 0.3022 0.2953 0.2921 0.2865 0.288 0.2831 0.2145 25.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.60 0.54 0.65 0.55 0.46 0.50 0.35 -
P/RPS 0.41 0.35 0.40 0.33 0.26 0.29 0.22 51.61%
P/EPS 7.40 6.32 8.65 4.90 3.81 4.61 4.67 36.03%
EY 13.51 15.83 11.56 20.41 26.24 21.69 21.41 -26.49%
DY 4.17 6.94 3.85 4.55 5.43 2.50 0.00 -
P/NAPS 0.43 0.39 0.48 0.41 0.34 0.38 0.35 14.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 25/11/09 25/08/09 27/05/09 27/02/09 -
Price 0.75 0.51 0.77 0.60 0.55 0.50 0.40 -
P/RPS 0.52 0.33 0.47 0.36 0.31 0.29 0.25 63.16%
P/EPS 9.25 5.97 10.24 5.35 4.56 4.61 5.34 44.37%
EY 10.81 16.76 9.76 18.71 21.95 21.69 18.74 -30.77%
DY 3.33 7.35 3.25 4.17 4.55 2.50 0.00 -
P/NAPS 0.53 0.37 0.57 0.45 0.41 0.38 0.40 20.69%

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