[ABLEGLOB] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.04%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 241,384 246,361 134,188 96,063 107,312 105,199 82,764 19.51%
PBT 27,148 27,554 14,350 8,551 8,033 3,996 -4,835 -
Tax -6,628 -4,663 -3,312 -2,278 -3,068 946 801 -
NP 20,520 22,891 11,038 6,273 4,965 4,942 -4,034 -
-
NP to SH 20,592 22,817 11,038 6,273 4,965 4,942 -4,034 -
-
Tax Rate 24.41% 16.92% 23.08% 26.64% 38.19% -23.67% - -
Total Cost 220,864 223,470 123,150 89,790 102,347 100,257 86,798 16.82%
-
Net Worth 168,805 123,877 101,336 94,373 89,770 85,792 80,490 13.12%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,678 2,818 2,333 1,649 825 - 1,979 22.44%
Div Payout % 32.43% 12.35% 21.14% 26.30% 16.62% - 0.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 168,805 123,877 101,336 94,373 89,770 85,792 80,490 13.12%
NOSH 92,750 74,178 66,668 65,995 66,008 65,994 65,975 5.83%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.50% 9.29% 8.23% 6.53% 4.63% 4.70% -4.87% -
ROE 12.20% 18.42% 10.89% 6.65% 5.53% 5.76% -5.01% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 260.25 332.12 201.28 145.56 162.57 159.41 125.45 12.92%
EPS 22.07 30.86 16.56 9.51 7.53 7.49 -6.11 -
DPS 7.20 3.80 3.50 2.50 1.25 0.00 3.00 15.69%
NAPS 1.82 1.67 1.52 1.43 1.36 1.30 1.22 6.88%
Adjusted Per Share Value based on latest NOSH - 65,980
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.75 79.35 43.22 30.94 34.56 33.88 26.66 19.50%
EPS 6.63 7.35 3.56 2.02 1.60 1.59 -1.30 -
DPS 2.15 0.91 0.75 0.53 0.27 0.00 0.64 22.35%
NAPS 0.5437 0.399 0.3264 0.304 0.2891 0.2763 0.2593 13.12%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.67 1.66 0.74 0.65 0.65 0.35 0.61 -
P/RPS 0.64 0.50 0.37 0.45 0.40 0.22 0.49 4.54%
P/EPS 7.52 5.40 4.47 6.84 8.64 4.67 -9.98 -
EY 13.29 18.53 22.37 14.62 11.57 21.40 -10.02 -
DY 4.31 2.29 4.73 3.85 1.92 0.00 4.92 -2.18%
P/NAPS 0.92 0.99 0.49 0.45 0.48 0.27 0.50 10.68%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.70 1.82 0.82 0.65 0.77 0.40 0.87 -
P/RPS 0.65 0.55 0.41 0.45 0.47 0.25 0.69 -0.98%
P/EPS 7.66 5.92 4.95 6.84 10.24 5.34 -14.23 -
EY 13.06 16.90 20.19 14.62 9.77 18.72 -7.03 -
DY 4.24 2.09 4.27 3.85 1.62 0.00 3.45 3.49%
P/NAPS 0.93 1.09 0.54 0.45 0.57 0.31 0.71 4.59%

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