[ABLEGLOB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 44.72%
YoY- 229.31%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 107,313 110,315 116,140 114,829 105,199 95,623 88,167 13.95%
PBT 8,032 7,494 7,383 6,366 3,996 49 -2,939 -
Tax -3,067 -114 595 788 946 -272 326 -
NP 4,965 7,380 7,978 7,154 4,942 -223 -2,613 -
-
NP to SH 4,963 7,378 7,976 7,152 4,942 -223 -2,613 -
-
Tax Rate 38.18% 1.52% -8.06% -12.38% -23.67% 555.10% - -
Total Cost 102,348 102,935 108,162 107,675 100,257 95,846 90,780 8.30%
-
Net Worth 89,798 88,082 88,543 87,054 65,939 81,990 80,791 7.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,650 1,650 1,650 824 - - - -
Div Payout % 33.25% 22.37% 20.69% 11.53% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 89,798 88,082 88,543 87,054 65,939 81,990 80,791 7.28%
NOSH 66,028 65,733 66,076 65,950 65,939 66,121 66,222 -0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.63% 6.69% 6.87% 6.23% 4.70% -0.23% -2.96% -
ROE 5.53% 8.38% 9.01% 8.22% 7.49% -0.27% -3.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 162.53 167.82 175.76 174.12 159.54 144.62 133.14 14.18%
EPS 7.52 11.22 12.07 10.84 7.49 -0.34 -3.95 -
DPS 2.50 2.50 2.50 1.25 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.34 1.32 1.00 1.24 1.22 7.48%
Adjusted Per Share Value based on latest NOSH - 65,950
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.90 35.88 37.77 37.35 34.22 31.10 28.68 13.93%
EPS 1.61 2.40 2.59 2.33 1.61 -0.07 -0.85 -
DPS 0.54 0.54 0.54 0.27 0.00 0.00 0.00 -
NAPS 0.2921 0.2865 0.288 0.2831 0.2145 0.2667 0.2628 7.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.55 0.46 0.50 0.35 0.44 0.51 -
P/RPS 0.40 0.33 0.26 0.29 0.22 0.30 0.38 3.46%
P/EPS 8.65 4.90 3.81 4.61 4.67 -130.46 -12.93 -
EY 11.56 20.41 26.24 21.69 21.41 -0.77 -7.74 -
DY 3.85 4.55 5.43 2.50 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.34 0.38 0.35 0.35 0.42 9.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 27/05/09 27/02/09 27/11/08 29/08/08 -
Price 0.77 0.60 0.55 0.50 0.40 0.39 0.34 -
P/RPS 0.47 0.36 0.31 0.29 0.25 0.27 0.26 48.23%
P/EPS 10.24 5.35 4.56 4.61 5.34 -115.64 -8.62 -
EY 9.76 18.71 21.95 21.69 18.74 -0.86 -11.61 -
DY 3.25 4.17 4.55 2.50 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.41 0.38 0.40 0.31 0.28 60.41%

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