[ABLEGLOB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.49%
YoY- -21.94%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 96,063 95,457 95,651 100,781 107,313 110,315 116,140 -11.85%
PBT 8,551 8,373 8,443 8,568 8,032 7,494 7,383 10.25%
Tax -2,278 -2,416 -3,102 -2,985 -3,067 -114 595 -
NP 6,273 5,957 5,341 5,583 4,965 7,380 7,978 -14.77%
-
NP to SH 6,273 5,957 5,341 5,583 4,963 7,378 7,976 -14.75%
-
Tax Rate 26.64% 28.85% 36.74% 34.84% 38.18% 1.52% -8.06% -
Total Cost 89,790 89,500 90,310 95,198 102,348 102,935 108,162 -11.64%
-
Net Worth 65,980 92,416 92,908 90,775 89,798 88,082 88,543 -17.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,632 1,632 1,632 2,458 1,650 1,650 1,650 -0.72%
Div Payout % 26.03% 27.41% 30.57% 44.04% 33.25% 22.37% 20.69% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 65,980 92,416 92,908 90,775 89,798 88,082 88,543 -17.76%
NOSH 65,980 66,011 65,892 65,306 66,028 65,733 66,076 -0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.53% 6.24% 5.58% 5.54% 4.63% 6.69% 6.87% -
ROE 9.51% 6.45% 5.75% 6.15% 5.53% 8.38% 9.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 145.59 144.61 145.16 154.32 162.53 167.82 175.76 -11.76%
EPS 9.51 9.02 8.11 8.55 7.52 11.22 12.07 -14.65%
DPS 2.50 2.50 2.50 3.75 2.50 2.50 2.50 0.00%
NAPS 1.00 1.40 1.41 1.39 1.36 1.34 1.34 -17.68%
Adjusted Per Share Value based on latest NOSH - 65,306
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.94 30.75 30.81 32.46 34.56 35.53 37.41 -11.86%
EPS 2.02 1.92 1.72 1.80 1.60 2.38 2.57 -14.79%
DPS 0.53 0.53 0.53 0.79 0.53 0.53 0.53 0.00%
NAPS 0.2125 0.2977 0.2993 0.2924 0.2892 0.2837 0.2852 -17.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.80 0.60 0.54 0.65 0.55 0.46 -
P/RPS 0.45 0.55 0.41 0.35 0.40 0.33 0.26 44.00%
P/EPS 6.84 8.87 7.40 6.32 8.65 4.90 3.81 47.55%
EY 14.63 11.28 13.51 15.83 11.56 20.41 26.24 -32.18%
DY 3.85 3.13 4.17 6.94 3.85 4.55 5.43 -20.43%
P/NAPS 0.65 0.57 0.43 0.39 0.48 0.41 0.34 53.85%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 25/08/10 26/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.65 0.75 0.75 0.51 0.77 0.60 0.55 -
P/RPS 0.45 0.52 0.52 0.33 0.47 0.36 0.31 28.11%
P/EPS 6.84 8.31 9.25 5.97 10.24 5.35 4.56 30.94%
EY 14.63 12.03 10.81 16.76 9.76 18.71 21.95 -23.64%
DY 3.85 3.33 3.33 7.35 3.25 4.17 4.55 -10.51%
P/NAPS 0.65 0.54 0.53 0.37 0.57 0.45 0.41 35.84%

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