[ABLEGLOB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -11.12%
YoY- 12.38%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 226,668 231,376 108,422 92,856 116,178 94,298 83,728 18.03%
PBT 28,106 21,346 13,382 9,230 8,408 1,634 -1,620 -
Tax -5,650 -3,614 -5,056 -2,404 -2,334 -1,632 -792 38.70%
NP 22,456 17,732 8,326 6,826 6,074 2 -2,412 -
-
NP to SH 22,456 17,732 8,326 6,826 6,074 2 -2,412 -
-
Tax Rate 20.10% 16.93% 37.78% 26.05% 27.76% 99.88% - -
Total Cost 204,212 213,644 100,096 86,030 110,104 94,296 86,140 15.45%
-
Net Worth 167,066 114,761 98,302 93,081 88,469 80,700 83,695 12.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,839 5,318 4,618 3,300 1,650 - 3,954 12.07%
Div Payout % 34.91% 29.99% 55.47% 48.36% 27.17% - 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 167,066 114,761 98,302 93,081 88,469 80,700 83,695 12.19%
NOSH 93,333 69,976 65,974 66,015 66,021 66,148 65,901 5.96%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.91% 7.66% 7.68% 7.35% 5.23% 0.00% -2.88% -
ROE 13.44% 15.45% 8.47% 7.33% 6.87% 0.00% -2.88% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 242.86 330.65 164.34 140.66 175.97 142.56 127.05 11.39%
EPS 24.06 25.34 12.62 10.34 9.20 0.00 -3.66 -
DPS 8.40 7.60 7.00 5.00 2.50 0.00 6.00 5.76%
NAPS 1.79 1.64 1.49 1.41 1.34 1.22 1.27 5.88%
Adjusted Per Share Value based on latest NOSH - 65,892
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 73.01 74.52 34.92 29.91 37.42 30.37 26.97 18.03%
EPS 7.23 5.71 2.68 2.20 1.96 0.00 -0.78 -
DPS 2.53 1.71 1.49 1.06 0.53 0.00 1.27 12.16%
NAPS 0.5381 0.3696 0.3166 0.2998 0.285 0.2599 0.2696 12.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.90 1.28 0.80 0.60 0.46 0.51 0.76 -
P/RPS 0.78 0.39 0.49 0.43 0.26 0.36 0.60 4.46%
P/EPS 7.90 5.05 6.34 5.80 5.00 16,867.78 -20.77 -
EY 12.66 19.80 15.78 17.23 20.00 0.01 -4.82 -
DY 4.42 5.94 8.75 8.33 5.43 0.00 7.89 -9.19%
P/NAPS 1.06 0.78 0.54 0.43 0.34 0.42 0.60 9.93%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 29/08/12 24/08/11 25/08/10 25/08/09 29/08/08 28/08/07 -
Price 1.88 1.85 0.85 0.75 0.55 0.34 0.74 -
P/RPS 0.77 0.56 0.52 0.53 0.31 0.24 0.58 4.83%
P/EPS 7.81 7.30 6.74 7.25 5.98 11,245.19 -20.22 -
EY 12.80 13.70 14.85 13.79 16.73 0.01 -4.95 -
DY 4.47 4.11 8.24 6.67 4.55 0.00 8.11 -9.44%
P/NAPS 1.05 1.13 0.57 0.53 0.41 0.28 0.58 10.38%

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