[ABLEGLOB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 87.93%
YoY- 284.89%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 302,324 210,873 176,807 180,434 81,393 70,240 82,095 24.25%
PBT 19,756 11,073 22,220 20,280 8,274 6,362 6,022 21.88%
Tax -5,498 -3,309 -5,498 -3,618 -3,945 -1,840 -2,491 14.09%
NP 14,258 7,764 16,722 16,662 4,329 4,522 3,531 26.17%
-
NP to SH 13,952 7,760 16,683 16,662 4,329 4,522 3,531 25.72%
-
Tax Rate 27.83% 29.88% 24.74% 17.84% 47.68% 28.92% 41.36% -
Total Cost 288,066 203,109 160,085 163,772 77,064 65,718 78,564 24.16%
-
Net Worth 191,315 175,346 168,505 120,363 96,346 92,420 88,440 13.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,266 1,865 6,702 2,659 2,309 1,650 825 25.76%
Div Payout % 23.41% 24.04% 40.18% 15.96% 53.35% 36.50% 23.36% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 191,315 175,346 168,505 120,363 96,346 92,420 88,440 13.71%
NOSH 93,324 93,269 93,097 69,979 65,990 66,014 66,000 5.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.72% 3.68% 9.46% 9.23% 5.32% 6.44% 4.30% -
ROE 7.29% 4.43% 9.90% 13.84% 4.49% 4.89% 3.99% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 323.95 226.09 189.92 257.84 123.34 106.40 124.39 17.28%
EPS 14.95 8.32 17.92 23.81 6.56 6.85 5.35 18.67%
DPS 3.50 2.00 7.20 3.80 3.50 2.50 1.25 18.71%
NAPS 2.05 1.88 1.81 1.72 1.46 1.40 1.34 7.33%
Adjusted Per Share Value based on latest NOSH - 69,982
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 97.38 67.92 56.95 58.12 26.22 22.62 26.44 24.25%
EPS 4.49 2.50 5.37 5.37 1.39 1.46 1.14 25.65%
DPS 1.05 0.60 2.16 0.86 0.74 0.53 0.27 25.38%
NAPS 0.6162 0.5648 0.5427 0.3877 0.3103 0.2977 0.2849 13.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.55 1.50 1.73 2.07 0.78 0.80 0.55 -
P/RPS 0.48 0.66 0.91 0.80 0.63 0.75 0.44 1.46%
P/EPS 10.37 18.03 9.65 8.69 11.89 11.68 10.28 0.14%
EY 9.65 5.55 10.36 11.50 8.41 8.56 9.73 -0.13%
DY 2.26 1.33 4.16 1.84 4.49 3.13 2.27 -0.07%
P/NAPS 0.76 0.80 0.96 1.20 0.53 0.57 0.41 10.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 20/11/13 30/11/12 24/11/11 24/11/10 25/11/09 -
Price 2.80 1.44 1.77 1.45 0.81 0.75 0.60 -
P/RPS 0.86 0.64 0.93 0.56 0.66 0.70 0.48 10.20%
P/EPS 18.73 17.31 9.88 6.09 12.35 10.95 11.21 8.92%
EY 5.34 5.78 10.12 16.42 8.10 9.13 8.92 -8.19%
DY 1.25 1.39 4.07 2.62 4.32 3.33 2.08 -8.13%
P/NAPS 1.37 0.77 0.98 0.84 0.55 0.54 0.45 20.37%

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