[ABLEGLOB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 54.68%
YoY- 45.56%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 207,176 218,164 102,568 91,876 118,004 79,484 87,940 15.33%
PBT 25,156 16,068 12,748 10,500 8,356 -1,124 6,280 25.99%
Tax -2,884 -1,620 -4,004 -2,752 -3,080 -2,448 -3,008 -0.69%
NP 22,272 14,448 8,744 7,748 5,276 -3,572 3,272 37.62%
-
NP to SH 22,288 14,448 8,744 7,680 5,276 -3,572 3,272 37.64%
-
Tax Rate 11.46% 10.08% 31.41% 26.21% 36.86% - 47.90% -
Total Cost 184,904 203,716 93,824 84,128 112,728 83,056 84,668 13.89%
-
Net Worth 161,466 109,900 96,421 90,775 87,054 80,039 87,077 10.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 15,679 10,640 9,245 6,530 3,297 - 7,916 12.05%
Div Payout % 70.35% 73.64% 105.74% 85.03% 62.50% - 241.94% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 161,466 109,900 96,421 90,775 87,054 80,039 87,077 10.82%
NOSH 93,333 70,000 66,042 65,306 65,950 66,148 65,967 5.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.75% 6.62% 8.53% 8.43% 4.47% -4.49% 3.72% -
ROE 13.80% 13.15% 9.07% 8.46% 6.06% -4.46% 3.76% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 221.97 311.66 155.31 140.69 178.93 120.16 133.31 8.86%
EPS 23.88 20.64 13.24 11.76 8.00 -5.40 4.96 29.91%
DPS 16.80 15.20 14.00 10.00 5.00 0.00 12.00 5.76%
NAPS 1.73 1.57 1.46 1.39 1.32 1.21 1.32 4.60%
Adjusted Per Share Value based on latest NOSH - 65,306
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.38 70.96 33.36 29.88 38.38 25.85 28.60 15.33%
EPS 7.25 4.70 2.84 2.50 1.72 -1.16 1.06 37.73%
DPS 5.10 3.46 3.01 2.12 1.07 0.00 2.57 12.08%
NAPS 0.5252 0.3575 0.3136 0.2953 0.2831 0.2603 0.2832 10.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.74 1.18 0.67 0.54 0.50 0.45 0.80 -
P/RPS 0.78 0.38 0.43 0.38 0.28 0.37 0.60 4.46%
P/EPS 7.29 5.72 5.06 4.59 6.25 -8.33 16.13 -12.38%
EY 13.72 17.49 19.76 21.78 16.00 -12.00 6.20 14.14%
DY 9.66 12.88 20.90 18.52 10.00 0.00 15.00 -7.06%
P/NAPS 1.01 0.75 0.46 0.39 0.38 0.37 0.61 8.75%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 24/05/11 26/05/10 27/05/09 28/05/08 29/05/07 -
Price 2.09 1.35 0.68 0.51 0.50 0.61 0.80 -
P/RPS 0.94 0.43 0.44 0.36 0.28 0.51 0.60 7.76%
P/EPS 8.75 6.54 5.14 4.34 6.25 -11.30 16.13 -9.68%
EY 11.43 15.29 19.47 23.06 16.00 -8.85 6.20 10.72%
DY 8.04 11.26 20.59 19.61 10.00 0.00 15.00 -9.86%
P/NAPS 1.21 0.86 0.47 0.37 0.38 0.50 0.61 12.08%

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