[ABLEGLOB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.3%
YoY- 26.4%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 107,217 103,846 98,736 96,063 95,457 95,651 100,781 4.20%
PBT 10,463 10,627 9,113 8,551 8,373 8,443 8,568 14.23%
Tax -4,383 -3,604 -2,591 -2,278 -2,416 -3,102 -2,985 29.15%
NP 6,080 7,023 6,522 6,273 5,957 5,341 5,583 5.84%
-
NP to SH 6,080 7,023 6,522 6,273 5,957 5,341 5,583 5.84%
-
Tax Rate 41.89% 33.91% 28.43% 26.64% 28.85% 36.74% 34.84% -
Total Cost 101,137 96,823 92,214 89,790 89,500 90,310 95,198 4.11%
-
Net Worth 96,944 98,191 96,421 65,980 92,416 92,908 90,775 4.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,311 2,311 2,311 1,632 1,632 1,632 2,458 -4.02%
Div Payout % 38.02% 32.91% 35.44% 26.03% 27.41% 30.57% 44.04% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 96,944 98,191 96,421 65,980 92,416 92,908 90,775 4.47%
NOSH 66,400 65,900 66,042 65,980 66,011 65,892 65,306 1.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.67% 6.76% 6.61% 6.53% 6.24% 5.58% 5.54% -
ROE 6.27% 7.15% 6.76% 9.51% 6.45% 5.75% 6.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 161.47 157.58 149.50 145.59 144.61 145.16 154.32 3.06%
EPS 9.16 10.66 9.88 9.51 9.02 8.11 8.55 4.69%
DPS 3.50 3.50 3.50 2.50 2.50 2.50 3.75 -4.49%
NAPS 1.46 1.49 1.46 1.00 1.40 1.41 1.39 3.32%
Adjusted Per Share Value based on latest NOSH - 65,980
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.87 33.78 32.11 31.24 31.05 31.11 32.78 4.20%
EPS 1.98 2.28 2.12 2.04 1.94 1.74 1.82 5.77%
DPS 0.75 0.75 0.75 0.53 0.53 0.53 0.80 -4.20%
NAPS 0.3153 0.3194 0.3136 0.2146 0.3006 0.3022 0.2953 4.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.78 0.80 0.67 0.65 0.80 0.60 0.54 -
P/RPS 0.48 0.51 0.45 0.45 0.55 0.41 0.35 23.41%
P/EPS 8.52 7.51 6.78 6.84 8.87 7.40 6.32 22.01%
EY 11.74 13.32 14.74 14.63 11.28 13.51 15.83 -18.05%
DY 4.49 4.38 5.22 3.85 3.13 4.17 6.94 -25.17%
P/NAPS 0.53 0.54 0.46 0.65 0.57 0.43 0.39 22.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 24/05/11 23/02/11 24/11/10 25/08/10 26/05/10 -
Price 0.81 0.85 0.68 0.65 0.75 0.75 0.51 -
P/RPS 0.50 0.54 0.45 0.45 0.52 0.52 0.33 31.88%
P/EPS 8.85 7.98 6.89 6.84 8.31 9.25 5.97 29.97%
EY 11.30 12.54 14.52 14.63 12.03 10.81 16.76 -23.09%
DY 4.32 4.12 5.15 3.85 3.33 3.33 7.35 -29.81%
P/NAPS 0.55 0.57 0.47 0.65 0.54 0.53 0.37 30.21%

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