[ABLEGLOB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3.97%
YoY- 16.82%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 134,189 107,217 103,846 98,736 96,063 95,457 95,651 25.24%
PBT 14,352 10,463 10,627 9,113 8,551 8,373 8,443 42.29%
Tax -3,312 -4,383 -3,604 -2,591 -2,278 -2,416 -3,102 4.45%
NP 11,040 6,080 7,023 6,522 6,273 5,957 5,341 62.05%
-
NP to SH 11,040 6,080 7,023 6,522 6,273 5,957 5,341 62.05%
-
Tax Rate 23.08% 41.89% 33.91% 28.43% 26.64% 28.85% 36.74% -
Total Cost 123,149 101,137 96,823 92,214 89,790 89,500 90,310 22.89%
-
Net Worth 68,669 96,944 98,191 96,421 65,980 92,416 92,908 -18.20%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,311 2,311 2,311 2,311 1,632 1,632 1,632 26.02%
Div Payout % 20.94% 38.02% 32.91% 35.44% 26.03% 27.41% 30.57% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 68,669 96,944 98,191 96,421 65,980 92,416 92,908 -18.20%
NOSH 68,669 66,400 65,900 66,042 65,980 66,011 65,892 2.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.23% 5.67% 6.76% 6.61% 6.53% 6.24% 5.58% -
ROE 16.08% 6.27% 7.15% 6.76% 9.51% 6.45% 5.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 195.41 161.47 157.58 149.50 145.59 144.61 145.16 21.85%
EPS 16.08 9.16 10.66 9.88 9.51 9.02 8.11 57.62%
DPS 3.37 3.50 3.50 3.50 2.50 2.50 2.50 21.96%
NAPS 1.00 1.46 1.49 1.46 1.00 1.40 1.41 -20.42%
Adjusted Per Share Value based on latest NOSH - 66,042
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.65 34.87 33.78 32.11 31.24 31.05 31.11 25.25%
EPS 3.59 1.98 2.28 2.12 2.04 1.94 1.74 61.85%
DPS 0.75 0.75 0.75 0.75 0.53 0.53 0.53 25.96%
NAPS 0.2233 0.3153 0.3194 0.3136 0.2146 0.3006 0.3022 -18.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.78 0.80 0.67 0.65 0.80 0.60 -
P/RPS 0.38 0.48 0.51 0.45 0.45 0.55 0.41 -4.92%
P/EPS 4.60 8.52 7.51 6.78 6.84 8.87 7.40 -27.10%
EY 21.73 11.74 13.32 14.74 14.63 11.28 13.51 37.15%
DY 4.55 4.49 4.38 5.22 3.85 3.13 4.17 5.96%
P/NAPS 0.74 0.53 0.54 0.46 0.65 0.57 0.43 43.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 24/08/11 24/05/11 23/02/11 24/11/10 25/08/10 -
Price 0.82 0.81 0.85 0.68 0.65 0.75 0.75 -
P/RPS 0.42 0.50 0.54 0.45 0.45 0.52 0.52 -13.23%
P/EPS 5.10 8.85 7.98 6.89 6.84 8.31 9.25 -32.68%
EY 19.61 11.30 12.54 14.52 14.63 12.03 10.81 48.58%
DY 4.11 4.32 4.12 5.15 3.85 3.33 3.33 15.01%
P/NAPS 0.82 0.55 0.57 0.47 0.65 0.54 0.53 33.66%

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