[ABLEGLOB] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -61.33%
YoY- 45.56%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 51,794 54,541 25,642 22,969 29,501 19,871 21,985 15.33%
PBT 6,289 4,017 3,187 2,625 2,089 -281 1,570 25.99%
Tax -721 -405 -1,001 -688 -770 -612 -752 -0.69%
NP 5,568 3,612 2,186 1,937 1,319 -893 818 37.62%
-
NP to SH 5,572 3,612 2,186 1,920 1,319 -893 818 37.64%
-
Tax Rate 11.46% 10.08% 31.41% 26.21% 36.86% - 47.90% -
Total Cost 46,226 50,929 23,456 21,032 28,182 20,764 21,167 13.89%
-
Net Worth 161,466 109,900 96,421 90,775 87,054 80,039 87,077 10.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,919 2,660 2,311 1,632 824 - 1,979 12.04%
Div Payout % 70.35% 73.64% 105.74% 85.03% 62.50% - 241.94% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 161,466 109,900 96,421 90,775 87,054 80,039 87,077 10.82%
NOSH 93,333 70,000 66,042 65,306 65,950 66,148 65,967 5.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.75% 6.62% 8.53% 8.43% 4.47% -4.49% 3.72% -
ROE 3.45% 3.29% 2.27% 2.12% 1.52% -1.12% 0.94% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.49 77.92 38.83 35.17 44.73 30.04 33.33 8.85%
EPS 5.97 5.16 3.31 2.94 2.00 -1.35 1.24 29.91%
DPS 4.20 3.80 3.50 2.50 1.25 0.00 3.00 5.76%
NAPS 1.73 1.57 1.46 1.39 1.32 1.21 1.32 4.60%
Adjusted Per Share Value based on latest NOSH - 65,306
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 16.85 17.74 8.34 7.47 9.60 6.46 7.15 15.34%
EPS 1.81 1.17 0.71 0.62 0.43 -0.29 0.27 37.27%
DPS 1.27 0.87 0.75 0.53 0.27 0.00 0.64 12.08%
NAPS 0.5252 0.3575 0.3136 0.2953 0.2831 0.2603 0.2832 10.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.74 1.18 0.67 0.54 0.50 0.45 0.80 -
P/RPS 3.14 1.51 1.73 1.54 1.12 1.50 2.40 4.57%
P/EPS 29.15 22.87 20.24 18.37 25.00 -33.33 64.52 -12.39%
EY 3.43 4.37 4.94 5.44 4.00 -3.00 1.55 14.14%
DY 2.41 3.22 5.22 4.63 2.50 0.00 3.75 -7.09%
P/NAPS 1.01 0.75 0.46 0.39 0.38 0.37 0.61 8.75%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 24/05/11 26/05/10 27/05/09 28/05/08 29/05/07 -
Price 2.09 1.35 0.68 0.51 0.50 0.61 0.80 -
P/RPS 3.77 1.73 1.75 1.45 1.12 2.03 2.40 7.80%
P/EPS 35.01 26.16 20.54 17.35 25.00 -45.19 64.52 -9.67%
EY 2.86 3.82 4.87 5.76 4.00 -2.21 1.55 10.73%
DY 2.01 2.81 5.15 4.90 2.50 0.00 3.75 -9.86%
P/NAPS 1.21 0.86 0.47 0.37 0.38 0.50 0.61 12.08%

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