[ABLEGLOB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.1%
YoY- 106.93%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 242,735 244,008 243,615 246,362 233,229 195,666 163,088 30.32%
PBT 29,495 30,935 29,827 27,555 26,358 18,334 15,182 55.63%
Tax -6,544 -5,682 -4,980 -4,664 -2,985 -2,591 -2,716 79.62%
NP 22,951 25,253 24,847 22,891 23,373 15,743 12,466 50.16%
-
NP to SH 22,905 25,229 24,807 22,845 23,334 15,743 12,466 49.95%
-
Tax Rate 22.19% 18.37% 16.70% 16.93% 11.32% 14.13% 17.89% -
Total Cost 219,784 218,755 218,768 223,471 209,856 179,923 150,622 28.61%
-
Net Worth 166,956 167,184 161,466 145,020 120,369 69,960 109,900 32.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,687 3,919 3,919 2,660 2,660 2,660 2,660 84.78%
Div Payout % 29.20% 15.54% 15.80% 11.64% 11.40% 16.90% 21.34% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 166,956 167,184 161,466 145,020 120,369 69,960 109,900 32.11%
NOSH 92,241 93,399 93,333 86,838 69,982 69,960 70,000 20.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.46% 10.35% 10.20% 9.29% 10.02% 8.05% 7.64% -
ROE 13.72% 15.09% 15.36% 15.75% 19.39% 22.50% 11.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 263.15 261.25 261.02 283.70 333.27 279.68 232.98 8.44%
EPS 24.83 27.01 26.58 26.31 33.34 22.50 17.81 24.77%
DPS 7.25 4.20 4.20 3.06 3.80 3.80 3.80 53.76%
NAPS 1.81 1.79 1.73 1.67 1.72 1.00 1.57 9.93%
Adjusted Per Share Value based on latest NOSH - 86,838
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.95 79.36 79.24 80.13 75.86 63.64 53.04 30.33%
EPS 7.45 8.21 8.07 7.43 7.59 5.12 4.05 50.07%
DPS 2.18 1.27 1.27 0.87 0.87 0.87 0.87 84.38%
NAPS 0.543 0.5438 0.5252 0.4717 0.3915 0.2275 0.3575 32.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.73 1.90 1.74 1.66 2.07 1.28 1.18 -
P/RPS 0.66 0.73 0.67 0.59 0.62 0.46 0.51 18.73%
P/EPS 6.97 7.03 6.55 6.31 6.21 5.69 6.63 3.38%
EY 14.35 14.22 15.28 15.85 16.11 17.58 15.09 -3.29%
DY 4.19 2.21 2.41 1.85 1.84 2.97 3.22 19.17%
P/NAPS 0.96 1.06 1.01 0.99 1.20 1.28 0.75 17.87%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 23/05/12 -
Price 1.77 1.88 2.09 1.82 1.45 1.85 1.35 -
P/RPS 0.67 0.72 0.80 0.64 0.44 0.66 0.58 10.08%
P/EPS 7.13 6.96 7.86 6.92 4.35 8.22 7.58 -3.99%
EY 14.03 14.37 12.72 14.45 23.00 12.16 13.19 4.19%
DY 4.10 2.23 2.01 1.68 2.62 2.06 2.81 28.61%
P/NAPS 0.98 1.05 1.21 1.09 0.84 1.85 0.86 9.08%

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