[ABLEGLOB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.76%
YoY- 72.35%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 121,140 113,028 105,918 97,891 92,874 89,692 86,880 24.78%
PBT 10,338 11,839 11,626 10,995 11,425 10,562 10,427 -0.56%
Tax -3,316 -3,750 -3,669 -3,448 -3,664 -3,246 -2,953 8.02%
NP 7,022 8,089 7,957 7,547 7,761 7,316 7,474 -4.06%
-
NP to SH 7,022 8,089 7,957 7,547 7,761 7,316 7,474 -4.06%
-
Tax Rate 32.08% 31.67% 31.56% 31.36% 32.07% 30.73% 28.32% -
Total Cost 114,118 104,939 97,961 90,344 85,113 82,376 79,406 27.32%
-
Net Worth 80,880 78,270 78,750 77,369 76,120 72,550 70,780 9.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,198 2,198 - - - 4,005 4,005 -32.94%
Div Payout % 31.31% 27.18% - - - 54.74% 53.59% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 80,880 78,270 78,750 77,369 76,120 72,550 70,780 9.29%
NOSH 43,956 43,971 43,994 43,959 44,000 43,969 43,962 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.80% 7.16% 7.51% 7.71% 8.36% 8.16% 8.60% -
ROE 8.68% 10.33% 10.10% 9.75% 10.20% 10.08% 10.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 275.59 257.05 240.75 222.68 211.08 203.99 197.62 24.79%
EPS 15.97 18.40 18.09 17.17 17.64 16.64 17.00 -4.07%
DPS 5.00 5.00 0.00 0.00 0.00 9.11 9.11 -32.94%
NAPS 1.84 1.78 1.79 1.76 1.73 1.65 1.61 9.30%
Adjusted Per Share Value based on latest NOSH - 43,959
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 39.40 36.76 34.45 31.84 30.21 29.17 28.26 24.77%
EPS 2.28 2.63 2.59 2.45 2.52 2.38 2.43 -4.15%
DPS 0.72 0.72 0.00 0.00 0.00 1.30 1.30 -32.53%
NAPS 0.2631 0.2546 0.2561 0.2516 0.2476 0.236 0.2302 9.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.14 1.07 1.14 1.22 1.12 1.19 1.46 -
P/RPS 0.41 0.42 0.47 0.55 0.53 0.58 0.74 -32.51%
P/EPS 7.14 5.82 6.30 7.11 6.35 7.15 8.59 -11.58%
EY 14.01 17.19 15.87 14.07 15.75 13.98 11.64 13.13%
DY 4.39 4.67 0.00 0.00 0.00 7.65 6.24 -20.88%
P/NAPS 0.62 0.60 0.64 0.69 0.65 0.72 0.91 -22.55%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 24/05/05 28/02/05 25/11/04 19/08/04 31/05/04 -
Price 1.15 1.13 1.11 1.21 1.12 1.17 1.17 -
P/RPS 0.42 0.44 0.46 0.54 0.53 0.57 0.59 -20.25%
P/EPS 7.20 6.14 6.14 7.05 6.35 7.03 6.88 3.07%
EY 13.89 16.28 16.29 14.19 15.75 14.22 14.53 -2.95%
DY 4.35 4.42 0.00 0.00 0.00 7.79 7.79 -32.16%
P/NAPS 0.63 0.63 0.62 0.69 0.65 0.71 0.73 -9.34%

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