[ABLEGLOB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 16.27%
YoY- 223.35%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 180,434 81,393 70,240 82,095 76,980 64,239 96,358 11.01%
PBT 20,280 8,274 6,362 6,022 2,523 -2,092 6,698 20.25%
Tax -3,618 -3,945 -1,840 -2,491 -1,431 -413 -1,645 14.02%
NP 16,662 4,329 4,522 3,531 1,092 -2,505 5,053 21.97%
-
NP to SH 16,662 4,329 4,522 3,531 1,092 -2,505 5,053 21.97%
-
Tax Rate 17.84% 47.68% 28.92% 41.36% 56.72% - 24.56% -
Total Cost 163,772 77,064 65,718 78,564 75,888 66,744 91,305 10.21%
-
Net Worth 120,363 96,346 92,420 88,440 81,571 82,401 85,755 5.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,659 2,309 1,650 825 - 1,977 4,617 -8.77%
Div Payout % 15.96% 53.35% 36.50% 23.36% - 0.00% 91.38% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,363 96,346 92,420 88,440 81,571 82,401 85,755 5.80%
NOSH 69,979 65,990 66,014 66,000 65,783 65,921 65,966 0.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.23% 5.32% 6.44% 4.30% 1.42% -3.90% 5.24% -
ROE 13.84% 4.49% 4.89% 3.99% 1.34% -3.04% 5.89% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 257.84 123.34 106.40 124.39 117.02 97.45 146.07 9.92%
EPS 23.81 6.56 6.85 5.35 1.66 -3.80 7.66 20.78%
DPS 3.80 3.50 2.50 1.25 0.00 3.00 7.00 -9.67%
NAPS 1.72 1.46 1.40 1.34 1.24 1.25 1.30 4.77%
Adjusted Per Share Value based on latest NOSH - 65,733
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 58.69 26.47 22.85 26.70 25.04 20.89 31.34 11.01%
EPS 5.42 1.41 1.47 1.15 0.36 -0.81 1.64 22.02%
DPS 0.86 0.75 0.54 0.27 0.00 0.64 1.50 -8.84%
NAPS 0.3915 0.3134 0.3006 0.2877 0.2653 0.268 0.2789 5.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.07 0.78 0.80 0.55 0.44 0.65 0.82 -
P/RPS 0.80 0.63 0.75 0.44 0.38 0.67 0.56 6.11%
P/EPS 8.69 11.89 11.68 10.28 26.51 -17.11 10.70 -3.40%
EY 11.50 8.41 8.56 9.73 3.77 -5.85 9.34 3.52%
DY 1.84 4.49 3.13 2.27 0.00 4.62 8.54 -22.55%
P/NAPS 1.20 0.53 0.57 0.41 0.35 0.52 0.63 11.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 24/11/10 25/11/09 27/11/08 28/11/07 27/11/06 -
Price 1.45 0.81 0.75 0.60 0.39 0.62 0.83 -
P/RPS 0.56 0.66 0.70 0.48 0.33 0.64 0.57 -0.29%
P/EPS 6.09 12.35 10.95 11.21 23.49 -16.32 10.84 -9.15%
EY 16.42 8.10 9.13 8.92 4.26 -6.13 9.23 10.06%
DY 2.62 4.32 3.33 2.08 0.00 4.84 8.43 -17.68%
P/NAPS 0.84 0.55 0.54 0.45 0.31 0.50 0.64 4.63%

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