[ABLEGLOB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.71%
YoY- 106.71%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 416,600 316,779 241,384 246,361 134,188 96,063 107,312 25.35%
PBT 23,046 18,358 27,148 27,554 14,350 8,551 8,033 19.19%
Tax -7,385 -6,339 -6,628 -4,663 -3,312 -2,278 -3,068 15.75%
NP 15,661 12,019 20,520 22,891 11,038 6,273 4,965 21.09%
-
NP to SH 17,302 12,979 20,592 22,817 11,038 6,273 4,965 23.11%
-
Tax Rate 32.04% 34.53% 24.41% 16.92% 23.08% 26.64% 38.19% -
Total Cost 400,939 304,760 220,864 223,470 123,150 89,790 102,347 25.54%
-
Net Worth 195,044 180,973 168,805 123,877 101,336 94,373 89,770 13.79%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,266 1,865 6,678 2,818 2,333 1,649 825 25.76%
Div Payout % 18.88% 14.37% 32.43% 12.35% 21.14% 26.30% 16.62% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 195,044 180,973 168,805 123,877 101,336 94,373 89,770 13.79%
NOSH 93,322 93,285 92,750 74,178 66,668 65,995 66,008 5.93%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.76% 3.79% 8.50% 9.29% 8.23% 6.53% 4.63% -
ROE 8.87% 7.17% 12.20% 18.42% 10.89% 6.65% 5.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 446.41 339.58 260.25 332.12 201.28 145.56 162.57 18.32%
EPS 18.54 13.91 22.07 30.86 16.56 9.51 7.53 16.19%
DPS 3.50 2.00 7.20 3.80 3.50 2.50 1.25 18.71%
NAPS 2.09 1.94 1.82 1.67 1.52 1.43 1.36 7.42%
Adjusted Per Share Value based on latest NOSH - 86,838
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 134.18 102.03 77.75 79.35 43.22 30.94 34.56 25.35%
EPS 5.57 4.18 6.63 7.35 3.56 2.02 1.60 23.09%
DPS 1.05 0.60 2.15 0.91 0.75 0.53 0.27 25.38%
NAPS 0.6282 0.5829 0.5437 0.399 0.3264 0.304 0.2891 13.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.09 1.35 1.67 1.66 0.74 0.65 0.65 -
P/RPS 0.47 0.40 0.64 0.50 0.37 0.45 0.40 2.72%
P/EPS 11.27 9.70 7.52 5.40 4.47 6.84 8.64 4.52%
EY 8.87 10.31 13.29 18.53 22.37 14.62 11.57 -4.33%
DY 1.67 1.48 4.31 2.29 4.73 3.85 1.92 -2.29%
P/NAPS 1.00 0.70 0.92 0.99 0.49 0.45 0.48 13.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 23/02/11 25/02/10 -
Price 1.81 1.61 1.70 1.82 0.82 0.65 0.77 -
P/RPS 0.41 0.47 0.65 0.55 0.41 0.45 0.47 -2.24%
P/EPS 9.76 11.57 7.66 5.92 4.95 6.84 10.24 -0.79%
EY 10.24 8.64 13.06 16.90 20.19 14.62 9.77 0.78%
DY 1.93 1.24 4.24 2.09 4.27 3.85 1.62 2.95%
P/NAPS 0.87 0.83 0.93 1.09 0.54 0.45 0.57 7.29%

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