[ABLEGLOB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.22%
YoY- 283.78%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 244,008 243,615 246,362 233,229 195,666 163,088 134,189 49.03%
PBT 30,935 29,827 27,555 26,358 18,334 15,182 14,352 66.94%
Tax -5,682 -4,980 -4,664 -2,985 -2,591 -2,716 -3,312 43.35%
NP 25,253 24,847 22,891 23,373 15,743 12,466 11,040 73.69%
-
NP to SH 25,229 24,807 22,845 23,334 15,743 12,466 11,040 73.58%
-
Tax Rate 18.37% 16.70% 16.93% 11.32% 14.13% 17.89% 23.08% -
Total Cost 218,755 218,768 223,471 209,856 179,923 150,622 123,149 46.72%
-
Net Worth 167,184 161,466 145,020 120,369 69,960 109,900 68,669 81.07%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,919 3,919 2,660 2,660 2,660 2,660 2,311 42.25%
Div Payout % 15.54% 15.80% 11.64% 11.40% 16.90% 21.34% 20.94% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 167,184 161,466 145,020 120,369 69,960 109,900 68,669 81.07%
NOSH 93,399 93,333 86,838 69,982 69,960 70,000 68,669 22.78%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.35% 10.20% 9.29% 10.02% 8.05% 7.64% 8.23% -
ROE 15.09% 15.36% 15.75% 19.39% 22.50% 11.34% 16.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 261.25 261.02 283.70 333.27 279.68 232.98 195.41 21.38%
EPS 27.01 26.58 26.31 33.34 22.50 17.81 16.08 41.35%
DPS 4.20 4.20 3.06 3.80 3.80 3.80 3.37 15.82%
NAPS 1.79 1.73 1.67 1.72 1.00 1.57 1.00 47.47%
Adjusted Per Share Value based on latest NOSH - 69,982
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 78.59 78.47 79.35 75.12 63.02 52.53 43.22 49.03%
EPS 8.13 7.99 7.36 7.52 5.07 4.02 3.56 73.50%
DPS 1.26 1.26 0.86 0.86 0.86 0.86 0.74 42.63%
NAPS 0.5385 0.5201 0.4671 0.3877 0.2253 0.354 0.2212 81.06%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.90 1.74 1.66 2.07 1.28 1.18 0.74 -
P/RPS 0.73 0.67 0.59 0.62 0.46 0.51 0.38 54.59%
P/EPS 7.03 6.55 6.31 6.21 5.69 6.63 4.60 32.71%
EY 14.22 15.28 15.85 16.11 17.58 15.09 21.73 -24.64%
DY 2.21 2.41 1.85 1.84 2.97 3.22 4.55 -38.23%
P/NAPS 1.06 1.01 0.99 1.20 1.28 0.75 0.74 27.09%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 23/05/12 29/02/12 -
Price 1.88 2.09 1.82 1.45 1.85 1.35 0.82 -
P/RPS 0.72 0.80 0.64 0.44 0.66 0.58 0.42 43.28%
P/EPS 6.96 7.86 6.92 4.35 8.22 7.58 5.10 23.05%
EY 14.37 12.72 14.45 23.00 12.16 13.19 19.61 -18.73%
DY 2.23 2.01 1.68 2.62 2.06 2.81 4.11 -33.50%
P/NAPS 1.05 1.21 1.09 0.84 1.85 0.86 0.82 17.93%

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