[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -11.67%
YoY- 28.07%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 235,742 240,578 108,524 93,653 109,460 102,640 85,652 18.36%
PBT 29,626 27,040 11,032 8,482 8,029 3,364 -2,789 -
Tax -7,330 -4,824 -5,260 -2,453 -3,321 -1,908 -550 53.91%
NP 22,296 22,216 5,772 6,029 4,708 1,456 -3,340 -
-
NP to SH 22,244 22,216 5,772 6,029 4,708 1,456 -3,340 -
-
Tax Rate 24.74% 17.84% 47.68% 28.92% 41.36% 56.72% - -
Total Cost 213,446 218,362 102,752 87,624 104,752 101,184 88,992 15.68%
-
Net Worth 168,505 120,363 96,346 92,420 88,440 81,571 82,401 12.65%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 8,937 3,545 3,079 2,200 1,099 - 2,636 22.54%
Div Payout % 40.18% 15.96% 53.35% 36.50% 23.36% - 0.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 168,505 120,363 96,346 92,420 88,440 81,571 82,401 12.65%
NOSH 93,097 69,979 65,990 66,014 66,000 65,783 65,921 5.91%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.46% 9.23% 5.32% 6.44% 4.30% 1.42% -3.90% -
ROE 13.20% 18.46% 5.99% 6.52% 5.32% 1.78% -4.05% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 253.22 343.79 164.45 141.87 165.85 156.03 129.93 11.75%
EPS 23.89 31.75 8.75 9.13 7.13 2.21 -5.07 -
DPS 9.60 5.07 4.67 3.33 1.67 0.00 4.00 15.69%
NAPS 1.81 1.72 1.46 1.40 1.34 1.24 1.25 6.35%
Adjusted Per Share Value based on latest NOSH - 66,011
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.68 78.25 35.30 30.46 35.60 33.38 27.86 18.36%
EPS 7.23 7.23 1.88 1.96 1.53 0.47 -1.09 -
DPS 2.91 1.15 1.00 0.72 0.36 0.00 0.86 22.50%
NAPS 0.5481 0.3915 0.3134 0.3006 0.2877 0.2653 0.268 12.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.73 2.07 0.78 0.80 0.55 0.44 0.65 -
P/RPS 0.68 0.60 0.47 0.56 0.33 0.28 0.50 5.25%
P/EPS 7.24 6.52 8.92 8.76 7.71 19.88 -12.83 -
EY 13.81 15.34 11.21 11.42 12.97 5.03 -7.79 -
DY 5.55 2.45 5.98 4.17 3.03 0.00 6.15 -1.69%
P/NAPS 0.96 1.20 0.53 0.57 0.41 0.35 0.52 10.74%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 30/11/12 24/11/11 24/11/10 25/11/09 27/11/08 28/11/07 -
Price 1.77 1.45 0.81 0.75 0.60 0.39 0.62 -
P/RPS 0.70 0.42 0.49 0.53 0.36 0.25 0.48 6.48%
P/EPS 7.41 4.57 9.26 8.21 8.41 17.62 -12.24 -
EY 13.50 21.89 10.80 12.18 11.89 5.68 -8.17 -
DY 5.42 3.49 5.76 4.44 2.78 0.00 6.45 -2.85%
P/NAPS 0.98 0.84 0.55 0.54 0.45 0.31 0.50 11.85%

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