[ABLEGLOB] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

25-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 11.52%

YoY- 405.24%

Quarter Report

2Q 2009 QUARTER REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	195,666	103,846	95,651	116,140	88,167	103,397	125,522	7.67%
YoY %	88.42%	8.57%	-17.64%	31.73%	-14.73%	-17.63%	-	-
Horiz. %	155.88%	82.73%	76.20%	92.53%	70.24%	82.37%	100.00%	-
PBT	18,334	10,627	8,443	7,383	-2,939	2,294	10,744	9.30%
YoY %	72.52%	25.87%	14.36%	351.21%	-228.12%	-78.65%	-	-
Horiz. %	170.64%	98.91%	78.58%	68.72%	-27.35%	21.35%	100.00%	-
Tax	-2,591	-3,604	-3,102	595	326	-1,242	-2,861	-1.63%
YoY %	28.11%	-16.18%	-621.34%	82.52%	126.25%	56.59%	-	-
Horiz. %	90.56%	125.97%	108.42%	-20.80%	-11.39%	43.41%	100.00%	-
NP	15,743	7,023	5,341	7,978	-2,613	1,052	7,883	12.20%
YoY %	124.16%	31.49%	-33.05%	405.32%	-348.38%	-86.65%	-	-
Horiz. %	199.71%	89.09%	67.75%	101.21%	-33.15%	13.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,743	7,023	5,341	7,976	-2,613	1,052	7,883	12.20%
YoY %	124.16%	31.49%	-33.04%	405.24%	-348.38%	-86.65%	-	-
Horiz. %	199.71%	89.09%	67.75%	101.18%	-33.15%	13.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.13%	33.91%	36.74%	-8.06%	-	54.14%	26.63%	-
YoY %	-58.33%	-7.70%	555.83%	0.00%	-	103.30%	-	-
Horiz. %	53.06%	127.34%	137.96%	-30.27%	-	203.30%	100.00%	-
Total Cost	179,923	96,823	90,310	108,162	90,780	102,345	117,639	7.33%
YoY %	85.83%	7.21%	-16.50%	19.15%	-11.30%	-13.00%	-	-
Horiz. %	152.95%	82.31%	76.77%	91.94%	77.17%	87.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,960	98,191	92,908	88,543	80,791	83,728	84,098	-3.01%
YoY %	-28.75%	5.69%	4.93%	9.60%	-3.51%	-0.44%	-	-
Horiz. %	83.19%	116.76%	110.48%	105.29%	96.07%	99.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	2,660	2,311	1,632	1,650	-	3,956	3,082	-2.42%
YoY %	15.10%	41.61%	-1.09%	0.00%	-	28.36%	-	-
Horiz. %	86.31%	74.98%	52.95%	53.54%	-	128.36%	100.00%	-
Div Payout %	16.90%	32.91%	30.57%	20.69%	-	376.13%	39.10%	-
YoY %	-48.65%	7.65%	47.75%	0.00%	-	861.97%	-	-
Horiz. %	43.22%	84.17%	78.18%	52.92%	-	961.97%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	69,960	98,191	92,908	88,543	80,791	83,728	84,098	-3.01%
YoY %	-28.75%	5.69%	4.93%	9.60%	-3.51%	-0.44%	-	-
Horiz. %	83.19%	116.76%	110.48%	105.29%	96.07%	99.56%	100.00%	-
NOSH	69,960	65,900	65,892	66,076	66,222	65,928	44,030	8.01%
YoY %	6.16%	0.01%	-0.28%	-0.22%	0.45%	49.73%	-	-
Horiz. %	158.89%	149.67%	149.65%	150.07%	150.40%	149.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	8.05%	6.76%	5.58%	6.87%	-2.96%	1.02%	6.28%	-
YoY %	19.08%	21.15%	-18.78%	332.09%	-390.20%	-83.76%	-	-
Horiz. %	128.18%	107.64%	88.85%	109.39%	-47.13%	16.24%	100.00%	-
ROE	22.50%	7.15%	5.75%	9.01%	-3.23%	1.26%	9.37%	-
YoY %	214.69%	24.35%	-36.18%	378.95%	-356.35%	-86.55%	-	-
Horiz. %	240.13%	76.31%	61.37%	96.16%	-34.47%	13.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	279.68	157.58	145.16	175.76	133.14	156.83	285.08	-0.31%
YoY %	77.48%	8.56%	-17.41%	32.01%	-15.11%	-44.99%	-	-
Horiz. %	98.11%	55.28%	50.92%	61.65%	46.70%	55.01%	100.00%	-
EPS	22.50	10.66	8.11	12.07	-3.95	1.60	17.90	3.88%
YoY %	111.07%	31.44%	-32.81%	405.57%	-346.88%	-91.06%	-	-
Horiz. %	125.70%	59.55%	45.31%	67.43%	-22.07%	8.94%	100.00%	-
DPS	3.80	3.50	2.50	2.50	0.00	6.00	7.00	-9.67%
YoY %	8.57%	40.00%	0.00%	0.00%	0.00%	-14.29%	-	-
Horiz. %	54.29%	50.00%	35.71%	35.71%	0.00%	85.71%	100.00%	-
NAPS	1.00	1.49	1.41	1.34	1.22	1.27	1.91	-10.21%
YoY %	-32.89%	5.67%	5.22%	9.84%	-3.94%	-33.51%	-	-
Horiz. %	52.36%	78.01%	73.82%	70.16%	63.87%	66.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 66,076
RPS	63.02	33.45	30.81	37.41	28.40	33.30	40.43	7.67%
YoY %	88.40%	8.57%	-17.64%	31.73%	-14.71%	-17.64%	-	-
Horiz. %	155.87%	82.74%	76.21%	92.53%	70.24%	82.36%	100.00%	-
EPS	5.07	2.26	1.72	2.57	-0.84	0.34	2.54	12.19%
YoY %	124.34%	31.40%	-33.07%	405.95%	-347.06%	-86.61%	-	-
Horiz. %	199.61%	88.98%	67.72%	101.18%	-33.07%	13.39%	100.00%	-
DPS	0.86	0.74	0.53	0.53	0.00	1.27	0.99	-2.31%
YoY %	16.22%	39.62%	0.00%	0.00%	0.00%	28.28%	-	-
Horiz. %	86.87%	74.75%	53.54%	53.54%	0.00%	128.28%	100.00%	-
NAPS	0.2253	0.3163	0.2993	0.2852	0.2602	0.2697	0.2709	-3.02%
YoY %	-28.77%	5.68%	4.94%	9.61%	-3.52%	-0.44%	-	-
Horiz. %	83.17%	116.76%	110.48%	105.28%	96.05%	99.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.28	0.80	0.60	0.46	0.51	0.76	1.25	-
P/RPS	0.46	0.51	0.41	0.26	0.38	0.48	0.44	0.74%
YoY %	-9.80%	24.39%	57.69%	-31.58%	-20.83%	9.09%	-	-
Horiz. %	104.55%	115.91%	93.18%	59.09%	86.36%	109.09%	100.00%	-
P/EPS	5.69	7.51	7.40	3.81	-12.93	47.63	6.98	-3.34%
YoY %	-24.23%	1.49%	94.23%	129.47%	-127.15%	582.38%	-	-
Horiz. %	81.52%	107.59%	106.02%	54.58%	-185.24%	682.38%	100.00%	-
EY	17.58	13.32	13.51	26.24	-7.74	2.10	14.32	3.47%
YoY %	31.98%	-1.41%	-48.51%	439.02%	-468.57%	-85.34%	-	-
Horiz. %	122.77%	93.02%	94.34%	183.24%	-54.05%	14.66%	100.00%	-
DY	2.97	4.38	4.17	5.43	0.00	7.89	5.60	-10.02%
YoY %	-32.19%	5.04%	-23.20%	0.00%	0.00%	40.89%	-	-
Horiz. %	53.04%	78.21%	74.46%	96.96%	0.00%	140.89%	100.00%	-
P/NAPS	1.28	0.54	0.43	0.34	0.42	0.60	0.65	11.94%
YoY %	137.04%	25.58%	26.47%	-19.05%	-30.00%	-7.69%	-	-
Horiz. %	196.92%	83.08%	66.15%	52.31%	64.62%	92.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	24/08/11	25/08/10	25/08/09	29/08/08	28/08/07	29/08/06	-
Price	1.85	0.85	0.75	0.55	0.34	0.74	0.85	-
P/RPS	0.66	0.54	0.52	0.31	0.26	0.47	0.30	14.02%
YoY %	22.22%	3.85%	67.74%	19.23%	-44.68%	56.67%	-	-
Horiz. %	220.00%	180.00%	173.33%	103.33%	86.67%	156.67%	100.00%	-
P/EPS	8.22	7.98	9.25	4.56	-8.62	46.38	4.75	9.56%
YoY %	3.01%	-13.73%	102.85%	152.90%	-118.59%	876.42%	-	-
Horiz. %	173.05%	168.00%	194.74%	96.00%	-181.47%	976.42%	100.00%	-
EY	12.16	12.54	10.81	21.95	-11.61	2.16	21.06	-8.73%
YoY %	-3.03%	16.00%	-50.75%	289.06%	-637.50%	-89.74%	-	-
Horiz. %	57.74%	59.54%	51.33%	104.23%	-55.13%	10.26%	100.00%	-
DY	2.06	4.12	3.33	4.55	0.00	8.11	8.24	-20.61%
YoY %	-50.00%	23.72%	-26.81%	0.00%	0.00%	-1.58%	-	-
Horiz. %	25.00%	50.00%	40.41%	55.22%	0.00%	98.42%	100.00%	-
P/NAPS	1.85	0.57	0.53	0.41	0.28	0.58	0.45	26.54%
YoY %	224.56%	7.55%	29.27%	46.43%	-51.72%	28.89%	-	-
Horiz. %	411.11%	126.67%	117.78%	91.11%	62.22%	128.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos