[ABLEGLOB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -13.43%
YoY- 2.06%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 195,666 163,088 134,189 107,217 103,846 98,736 96,063 60.75%
PBT 18,334 15,182 14,352 10,463 10,627 9,113 8,551 66.35%
Tax -2,591 -2,716 -3,312 -4,383 -3,604 -2,591 -2,278 8.97%
NP 15,743 12,466 11,040 6,080 7,023 6,522 6,273 84.77%
-
NP to SH 15,743 12,466 11,040 6,080 7,023 6,522 6,273 84.77%
-
Tax Rate 14.13% 17.89% 23.08% 41.89% 33.91% 28.43% 26.64% -
Total Cost 179,923 150,622 123,149 101,137 96,823 92,214 89,790 59.00%
-
Net Worth 69,960 109,900 68,669 96,944 98,191 96,421 65,980 3.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,660 2,660 2,311 2,311 2,311 2,311 1,632 38.53%
Div Payout % 16.90% 21.34% 20.94% 38.02% 32.91% 35.44% 26.03% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 69,960 109,900 68,669 96,944 98,191 96,421 65,980 3.98%
NOSH 69,960 70,000 68,669 66,400 65,900 66,042 65,980 3.98%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.05% 7.64% 8.23% 5.67% 6.76% 6.61% 6.53% -
ROE 22.50% 11.34% 16.08% 6.27% 7.15% 6.76% 9.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 279.68 232.98 195.41 161.47 157.58 149.50 145.59 54.59%
EPS 22.50 17.81 16.08 9.16 10.66 9.88 9.51 77.64%
DPS 3.80 3.80 3.37 3.50 3.50 3.50 2.50 32.23%
NAPS 1.00 1.57 1.00 1.46 1.49 1.46 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 66,400
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 63.64 53.04 43.65 34.87 33.78 32.11 31.24 60.76%
EPS 5.12 4.05 3.59 1.98 2.28 2.12 2.04 84.78%
DPS 0.87 0.87 0.75 0.75 0.75 0.75 0.53 39.19%
NAPS 0.2275 0.3575 0.2233 0.3153 0.3194 0.3136 0.2146 3.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.28 1.18 0.74 0.78 0.80 0.67 0.65 -
P/RPS 0.46 0.51 0.38 0.48 0.51 0.45 0.45 1.47%
P/EPS 5.69 6.63 4.60 8.52 7.51 6.78 6.84 -11.55%
EY 17.58 15.09 21.73 11.74 13.32 14.74 14.63 13.03%
DY 2.97 3.22 4.55 4.49 4.38 5.22 3.85 -15.90%
P/NAPS 1.28 0.75 0.74 0.53 0.54 0.46 0.65 57.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 23/02/11 -
Price 1.85 1.35 0.82 0.81 0.85 0.68 0.65 -
P/RPS 0.66 0.58 0.42 0.50 0.54 0.45 0.45 29.11%
P/EPS 8.22 7.58 5.10 8.85 7.98 6.89 6.84 13.04%
EY 12.16 13.19 19.61 11.30 12.54 14.52 14.63 -11.60%
DY 2.06 2.81 4.11 4.32 4.12 5.15 3.85 -34.11%
P/NAPS 1.85 0.86 0.82 0.55 0.57 0.47 0.65 100.96%

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