[ABLEGLOB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 30.89%
YoY- 65.23%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 363,112 245,816 207,176 218,164 102,568 91,876 118,004 20.59%
PBT 24,460 30,500 25,156 16,068 12,748 10,500 8,356 19.59%
Tax -5,564 -10,184 -2,884 -1,620 -4,004 -2,752 -3,080 10.35%
NP 18,896 20,316 22,272 14,448 8,744 7,748 5,276 23.68%
-
NP to SH 15,924 20,528 22,288 14,448 8,744 7,680 5,276 20.20%
-
Tax Rate 22.75% 33.39% 11.46% 10.08% 31.41% 26.21% 36.86% -
Total Cost 344,216 225,500 184,904 203,716 93,824 84,128 112,728 20.43%
-
Net Worth 184,599 176,412 161,466 109,900 96,421 90,775 87,054 13.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 13,052 7,547 15,679 10,640 9,245 6,530 3,297 25.76%
Div Payout % 81.97% 36.76% 70.35% 73.64% 105.74% 85.03% 62.50% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 184,599 176,412 161,466 109,900 96,421 90,775 87,054 13.33%
NOSH 93,231 94,338 93,333 70,000 66,042 65,306 65,950 5.93%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.20% 8.26% 10.75% 6.62% 8.53% 8.43% 4.47% -
ROE 8.63% 11.64% 13.80% 13.15% 9.07% 8.46% 6.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 389.47 260.57 221.97 311.66 155.31 140.69 178.93 13.83%
EPS 17.08 21.76 23.88 20.64 13.24 11.76 8.00 13.46%
DPS 14.00 8.00 16.80 15.20 14.00 10.00 5.00 18.71%
NAPS 1.98 1.87 1.73 1.57 1.46 1.39 1.32 6.98%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 118.10 79.95 67.38 70.96 33.36 29.88 38.38 20.59%
EPS 5.18 6.68 7.25 4.70 2.84 2.50 1.72 20.16%
DPS 4.25 2.45 5.10 3.46 3.01 2.12 1.07 25.83%
NAPS 0.6004 0.5738 0.5252 0.3575 0.3136 0.2953 0.2831 13.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.49 1.67 1.74 1.18 0.67 0.54 0.50 -
P/RPS 0.38 0.64 0.78 0.38 0.43 0.38 0.28 5.21%
P/EPS 8.72 7.67 7.29 5.72 5.06 4.59 6.25 5.70%
EY 11.46 13.03 13.72 17.49 19.76 21.78 16.00 -5.40%
DY 9.40 4.79 9.66 12.88 20.90 18.52 10.00 -1.02%
P/NAPS 0.75 0.89 1.01 0.75 0.46 0.39 0.38 11.99%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 21/05/14 22/05/13 23/05/12 24/05/11 26/05/10 27/05/09 -
Price 1.60 1.73 2.09 1.35 0.68 0.51 0.50 -
P/RPS 0.41 0.66 0.94 0.43 0.44 0.36 0.28 6.55%
P/EPS 9.37 7.95 8.75 6.54 5.14 4.34 6.25 6.97%
EY 10.68 12.58 11.43 15.29 19.47 23.06 16.00 -6.51%
DY 8.75 4.62 8.04 11.26 20.59 19.61 10.00 -2.19%
P/NAPS 0.81 0.93 1.21 0.86 0.47 0.37 0.38 13.43%

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