[ABLEGLOB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 81.58%
YoY- 75.99%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 233,229 195,666 163,088 134,189 107,217 103,846 98,736 77.08%
PBT 26,358 18,334 15,182 14,352 10,463 10,627 9,113 102.60%
Tax -2,985 -2,591 -2,716 -3,312 -4,383 -3,604 -2,591 9.86%
NP 23,373 15,743 12,466 11,040 6,080 7,023 6,522 133.63%
-
NP to SH 23,334 15,743 12,466 11,040 6,080 7,023 6,522 133.38%
-
Tax Rate 11.32% 14.13% 17.89% 23.08% 41.89% 33.91% 28.43% -
Total Cost 209,856 179,923 150,622 123,149 101,137 96,823 92,214 72.75%
-
Net Worth 120,369 69,960 109,900 68,669 96,944 98,191 96,421 15.89%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,660 2,660 2,660 2,311 2,311 2,311 2,311 9.80%
Div Payout % 11.40% 16.90% 21.34% 20.94% 38.02% 32.91% 35.44% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,369 69,960 109,900 68,669 96,944 98,191 96,421 15.89%
NOSH 69,982 69,960 70,000 68,669 66,400 65,900 66,042 3.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.02% 8.05% 7.64% 8.23% 5.67% 6.76% 6.61% -
ROE 19.39% 22.50% 11.34% 16.08% 6.27% 7.15% 6.76% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 333.27 279.68 232.98 195.41 161.47 157.58 149.50 70.39%
EPS 33.34 22.50 17.81 16.08 9.16 10.66 9.88 124.47%
DPS 3.80 3.80 3.80 3.37 3.50 3.50 3.50 5.61%
NAPS 1.72 1.00 1.57 1.00 1.46 1.49 1.46 11.51%
Adjusted Per Share Value based on latest NOSH - 68,669
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 75.86 63.64 53.04 43.65 34.87 33.78 32.11 77.10%
EPS 7.59 5.12 4.05 3.59 1.98 2.28 2.12 133.48%
DPS 0.87 0.87 0.87 0.75 0.75 0.75 0.75 10.37%
NAPS 0.3915 0.2275 0.3575 0.2233 0.3153 0.3194 0.3136 15.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.07 1.28 1.18 0.74 0.78 0.80 0.67 -
P/RPS 0.62 0.46 0.51 0.38 0.48 0.51 0.45 23.74%
P/EPS 6.21 5.69 6.63 4.60 8.52 7.51 6.78 -5.67%
EY 16.11 17.58 15.09 21.73 11.74 13.32 14.74 6.08%
DY 1.84 2.97 3.22 4.55 4.49 4.38 5.22 -50.00%
P/NAPS 1.20 1.28 0.75 0.74 0.53 0.54 0.46 89.17%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 -
Price 1.45 1.85 1.35 0.82 0.81 0.85 0.68 -
P/RPS 0.44 0.66 0.58 0.42 0.50 0.54 0.45 -1.48%
P/EPS 4.35 8.22 7.58 5.10 8.85 7.98 6.89 -26.34%
EY 23.00 12.16 13.19 19.61 11.30 12.54 14.52 35.77%
DY 2.62 2.06 2.81 4.11 4.32 4.12 5.15 -36.19%
P/NAPS 0.84 1.85 0.86 0.82 0.55 0.57 0.47 47.11%

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