[ABLEGLOB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 12.92%
YoY- 91.14%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 246,362 233,229 195,666 163,088 134,189 107,217 103,846 77.41%
PBT 27,555 26,358 18,334 15,182 14,352 10,463 10,627 88.19%
Tax -4,664 -2,985 -2,591 -2,716 -3,312 -4,383 -3,604 18.66%
NP 22,891 23,373 15,743 12,466 11,040 6,080 7,023 119.04%
-
NP to SH 22,845 23,334 15,743 12,466 11,040 6,080 7,023 118.75%
-
Tax Rate 16.93% 11.32% 14.13% 17.89% 23.08% 41.89% 33.91% -
Total Cost 223,471 209,856 179,923 150,622 123,149 101,137 96,823 74.20%
-
Net Worth 145,020 120,369 69,960 109,900 68,669 96,944 98,191 29.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,660 2,660 2,660 2,660 2,311 2,311 2,311 9.78%
Div Payout % 11.64% 11.40% 16.90% 21.34% 20.94% 38.02% 32.91% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 145,020 120,369 69,960 109,900 68,669 96,944 98,191 29.53%
NOSH 86,838 69,982 69,960 70,000 68,669 66,400 65,900 20.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.29% 10.02% 8.05% 7.64% 8.23% 5.67% 6.76% -
ROE 15.75% 19.39% 22.50% 11.34% 16.08% 6.27% 7.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 283.70 333.27 279.68 232.98 195.41 161.47 157.58 47.72%
EPS 26.31 33.34 22.50 17.81 16.08 9.16 10.66 82.13%
DPS 3.06 3.80 3.80 3.80 3.37 3.50 3.50 -8.52%
NAPS 1.67 1.72 1.00 1.57 1.00 1.46 1.49 7.86%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 79.35 75.12 63.02 52.53 43.22 34.53 33.45 77.40%
EPS 7.36 7.52 5.07 4.02 3.56 1.96 2.26 118.92%
DPS 0.86 0.86 0.86 0.86 0.74 0.74 0.74 10.48%
NAPS 0.4671 0.3877 0.2253 0.354 0.2212 0.3122 0.3163 29.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.66 2.07 1.28 1.18 0.74 0.78 0.80 -
P/RPS 0.59 0.62 0.46 0.51 0.38 0.48 0.51 10.15%
P/EPS 6.31 6.21 5.69 6.63 4.60 8.52 7.51 -10.91%
EY 15.85 16.11 17.58 15.09 21.73 11.74 13.32 12.23%
DY 1.85 1.84 2.97 3.22 4.55 4.49 4.38 -43.55%
P/NAPS 0.99 1.20 1.28 0.75 0.74 0.53 0.54 49.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 -
Price 1.82 1.45 1.85 1.35 0.82 0.81 0.85 -
P/RPS 0.64 0.44 0.66 0.58 0.42 0.50 0.54 11.93%
P/EPS 6.92 4.35 8.22 7.58 5.10 8.85 7.98 -9.02%
EY 14.45 23.00 12.16 13.19 19.61 11.30 12.54 9.86%
DY 1.68 2.62 2.06 2.81 4.11 4.32 4.12 -44.86%
P/NAPS 1.09 0.84 1.85 0.86 0.82 0.55 0.57 53.76%

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