[ABLEGLOB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 77.76%
YoY- 12.38%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 113,334 115,688 54,211 46,428 58,089 47,149 41,864 18.03%
PBT 14,053 10,673 6,691 4,615 4,204 817 -810 -
Tax -2,825 -1,807 -2,528 -1,202 -1,167 -816 -396 38.70%
NP 11,228 8,866 4,163 3,413 3,037 1 -1,206 -
-
NP to SH 11,228 8,866 4,163 3,413 3,037 1 -1,206 -
-
Tax Rate 20.10% 16.93% 37.78% 26.05% 27.76% 99.88% - -
Total Cost 102,106 106,822 50,048 43,015 55,052 47,148 43,070 15.45%
-
Net Worth 167,066 114,761 98,302 93,081 88,469 80,700 83,695 12.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,919 2,659 2,309 1,650 825 - 1,977 12.06%
Div Payout % 34.91% 29.99% 55.47% 48.36% 27.17% - 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 167,066 114,761 98,302 93,081 88,469 80,700 83,695 12.19%
NOSH 93,333 69,976 65,974 66,015 66,021 66,148 65,901 5.96%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.91% 7.66% 7.68% 7.35% 5.23% 0.00% -2.88% -
ROE 6.72% 7.73% 4.23% 3.67% 3.43% 0.00% -1.44% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 121.43 165.32 82.17 70.33 87.98 71.28 63.52 11.39%
EPS 12.03 12.67 6.31 5.17 4.60 0.00 -1.83 -
DPS 4.20 3.80 3.50 2.50 1.25 0.00 3.00 5.76%
NAPS 1.79 1.64 1.49 1.41 1.34 1.22 1.27 5.88%
Adjusted Per Share Value based on latest NOSH - 65,892
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 36.50 37.26 17.46 14.95 18.71 15.19 13.48 18.04%
EPS 3.62 2.86 1.34 1.10 0.98 0.00 -0.39 -
DPS 1.26 0.86 0.74 0.53 0.27 0.00 0.64 11.94%
NAPS 0.5381 0.3696 0.3166 0.2998 0.285 0.2599 0.2696 12.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.90 1.28 0.80 0.60 0.46 0.51 0.76 -
P/RPS 1.56 0.77 0.97 0.85 0.52 0.72 1.20 4.46%
P/EPS 15.79 10.10 12.68 11.61 10.00 33,735.55 -41.53 -
EY 6.33 9.90 7.89 8.62 10.00 0.00 -2.41 -
DY 2.21 2.97 4.38 4.17 2.72 0.00 3.95 -9.21%
P/NAPS 1.06 0.78 0.54 0.43 0.34 0.42 0.60 9.93%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 29/08/12 24/08/11 25/08/10 25/08/09 29/08/08 28/08/07 -
Price 1.88 1.85 0.85 0.75 0.55 0.34 0.74 -
P/RPS 1.55 1.12 1.03 1.07 0.63 0.48 1.16 4.94%
P/EPS 15.63 14.60 13.47 14.51 11.96 22,490.37 -40.44 -
EY 6.40 6.85 7.42 6.89 8.36 0.00 -2.47 -
DY 2.23 2.05 4.12 3.33 2.27 0.00 4.05 -9.45%
P/NAPS 1.05 1.13 0.57 0.53 0.41 0.28 0.58 10.38%

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