[ABLEGLOB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.99%
YoY- -4.27%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 210,873 176,807 180,434 81,393 70,240 82,095 76,980 18.27%
PBT 11,073 22,220 20,280 8,274 6,362 6,022 2,523 27.94%
Tax -3,309 -5,498 -3,618 -3,945 -1,840 -2,491 -1,431 14.98%
NP 7,764 16,722 16,662 4,329 4,522 3,531 1,092 38.64%
-
NP to SH 7,760 16,683 16,662 4,329 4,522 3,531 1,092 38.63%
-
Tax Rate 29.88% 24.74% 17.84% 47.68% 28.92% 41.36% 56.72% -
Total Cost 203,109 160,085 163,772 77,064 65,718 78,564 75,888 17.82%
-
Net Worth 175,346 168,505 120,363 96,346 92,420 88,440 81,571 13.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 1,865 6,702 2,659 2,309 1,650 825 - -
Div Payout % 24.04% 40.18% 15.96% 53.35% 36.50% 23.36% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 175,346 168,505 120,363 96,346 92,420 88,440 81,571 13.59%
NOSH 93,269 93,097 69,979 65,990 66,014 66,000 65,783 5.98%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.68% 9.46% 9.23% 5.32% 6.44% 4.30% 1.42% -
ROE 4.43% 9.90% 13.84% 4.49% 4.89% 3.99% 1.34% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 226.09 189.92 257.84 123.34 106.40 124.39 117.02 11.59%
EPS 8.32 17.92 23.81 6.56 6.85 5.35 1.66 30.80%
DPS 2.00 7.20 3.80 3.50 2.50 1.25 0.00 -
NAPS 1.88 1.81 1.72 1.46 1.40 1.34 1.24 7.17%
Adjusted Per Share Value based on latest NOSH - 66,400
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 68.59 57.51 58.69 26.47 22.85 26.70 25.04 18.27%
EPS 2.52 5.43 5.42 1.41 1.47 1.15 0.36 38.28%
DPS 0.61 2.18 0.86 0.75 0.54 0.27 0.00 -
NAPS 0.5703 0.5481 0.3915 0.3134 0.3006 0.2877 0.2653 13.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.50 1.73 2.07 0.78 0.80 0.55 0.44 -
P/RPS 0.66 0.91 0.80 0.63 0.75 0.44 0.38 9.63%
P/EPS 18.03 9.65 8.69 11.89 11.68 10.28 26.51 -6.21%
EY 5.55 10.36 11.50 8.41 8.56 9.73 3.77 6.65%
DY 1.33 4.16 1.84 4.49 3.13 2.27 0.00 -
P/NAPS 0.80 0.96 1.20 0.53 0.57 0.41 0.35 14.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 20/11/13 30/11/12 24/11/11 24/11/10 25/11/09 27/11/08 -
Price 1.44 1.77 1.45 0.81 0.75 0.60 0.39 -
P/RPS 0.64 0.93 0.56 0.66 0.70 0.48 0.33 11.66%
P/EPS 17.31 9.88 6.09 12.35 10.95 11.21 23.49 -4.95%
EY 5.78 10.12 16.42 8.10 9.13 8.92 4.26 5.21%
DY 1.39 4.07 2.62 4.32 3.33 2.08 0.00 -
P/NAPS 0.77 0.98 0.84 0.55 0.54 0.45 0.31 16.36%

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