[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.67%
YoY- -4.27%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 281,164 235,742 240,578 108,524 93,653 109,460 102,640 18.27%
PBT 14,764 29,626 27,040 11,032 8,482 8,029 3,364 27.94%
Tax -4,412 -7,330 -4,824 -5,260 -2,453 -3,321 -1,908 14.98%
NP 10,352 22,296 22,216 5,772 6,029 4,708 1,456 38.64%
-
NP to SH 10,346 22,244 22,216 5,772 6,029 4,708 1,456 38.63%
-
Tax Rate 29.88% 24.74% 17.84% 47.68% 28.92% 41.36% 56.72% -
Total Cost 270,812 213,446 218,362 102,752 87,624 104,752 101,184 17.82%
-
Net Worth 175,346 168,505 120,363 96,346 92,420 88,440 81,571 13.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,487 8,937 3,545 3,079 2,200 1,099 - -
Div Payout % 24.04% 40.18% 15.96% 53.35% 36.50% 23.36% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 175,346 168,505 120,363 96,346 92,420 88,440 81,571 13.59%
NOSH 93,269 93,097 69,979 65,990 66,014 66,000 65,783 5.98%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.68% 9.46% 9.23% 5.32% 6.44% 4.30% 1.42% -
ROE 5.90% 13.20% 18.46% 5.99% 6.52% 5.32% 1.78% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 301.45 253.22 343.79 164.45 141.87 165.85 156.03 11.59%
EPS 11.09 23.89 31.75 8.75 9.13 7.13 2.21 30.82%
DPS 2.67 9.60 5.07 4.67 3.33 1.67 0.00 -
NAPS 1.88 1.81 1.72 1.46 1.40 1.34 1.24 7.17%
Adjusted Per Share Value based on latest NOSH - 66,400
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 90.56 75.93 77.49 34.95 30.16 35.26 33.06 18.27%
EPS 3.33 7.16 7.16 1.86 1.94 1.52 0.47 38.56%
DPS 0.80 2.88 1.14 0.99 0.71 0.35 0.00 -
NAPS 0.5648 0.5427 0.3877 0.3103 0.2977 0.2849 0.2627 13.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.50 1.73 2.07 0.78 0.80 0.55 0.44 -
P/RPS 0.50 0.68 0.60 0.47 0.56 0.33 0.28 10.14%
P/EPS 13.52 7.24 6.52 8.92 8.76 7.71 19.88 -6.22%
EY 7.40 13.81 15.34 11.21 11.42 12.97 5.03 6.64%
DY 1.78 5.55 2.45 5.98 4.17 3.03 0.00 -
P/NAPS 0.80 0.96 1.20 0.53 0.57 0.41 0.35 14.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 20/11/13 30/11/12 24/11/11 24/11/10 25/11/09 27/11/08 -
Price 1.44 1.77 1.45 0.81 0.75 0.60 0.39 -
P/RPS 0.48 0.70 0.42 0.49 0.53 0.36 0.25 11.47%
P/EPS 12.98 7.41 4.57 9.26 8.21 8.41 17.62 -4.96%
EY 7.70 13.50 21.89 10.80 12.18 11.89 5.68 5.19%
DY 1.85 5.42 3.49 5.76 4.44 2.78 0.00 -
P/NAPS 0.77 0.98 0.84 0.55 0.54 0.45 0.31 16.36%

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