[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
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 195,666 103,846 95,651 116,140 88,167 103,397 125,522 7.67%
PBT 18,334 10,627 8,443 7,383 -2,939 2,294 10,744 9.30%
Tax -2,591 -3,604 -3,102 595 326 -1,242 -2,861 -1.63%
NP 15,743 7,023 5,341 7,978 -2,613 1,052 7,883 12.20%
-
NP to SH 15,743 7,023 5,341 7,976 -2,613 1,052 7,883 12.20%
-
Tax Rate 14.13% 33.91% 36.74% -8.06% - 54.14% 26.63% -
Total Cost 179,923 96,823 90,310 108,162 90,780 102,345 117,639 7.33%
-
Net Worth 69,960 98,191 92,908 88,543 80,791 83,728 84,098 -3.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,660 2,311 1,632 1,650 - 3,956 3,082 -2.42%
Div Payout % 16.90% 32.91% 30.57% 20.69% - 376.13% 39.10% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 69,960 98,191 92,908 88,543 80,791 83,728 84,098 -3.01%
NOSH 69,960 65,900 65,892 66,076 66,222 65,928 44,030 8.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.05% 6.76% 5.58% 6.87% -2.96% 1.02% 6.28% -
ROE 22.50% 7.15% 5.75% 9.01% -3.23% 1.26% 9.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 279.68 157.58 145.16 175.76 133.14 156.83 285.08 -0.31%
EPS 22.50 10.66 8.11 12.07 -3.95 1.60 17.90 3.88%
DPS 3.80 3.50 2.50 2.50 0.00 6.00 7.00 -9.67%
NAPS 1.00 1.49 1.41 1.34 1.22 1.27 1.91 -10.21%
Adjusted Per Share Value based on latest NOSH - 66,076
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 63.64 33.78 31.11 37.77 28.68 33.63 40.83 7.67%
EPS 5.12 2.28 1.74 2.59 -0.85 0.34 2.56 12.23%
DPS 0.87 0.75 0.53 0.54 0.00 1.29 1.00 -2.29%
NAPS 0.2275 0.3194 0.3022 0.288 0.2628 0.2723 0.2735 -3.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 5.69 7.51 7.40 3.81 -12.93 47.63 6.98 -3.34%
EY 17.58 13.32 13.51 26.24 -7.74 2.10 14.32 3.47%
DY 2.97 4.38 4.17 5.43 0.00 7.89 5.60 -10.02%
P/NAPS 1.28 0.54 0.43 0.34 0.42 0.60 0.65 11.94%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 8.22 7.98 9.25 4.56 -8.62 46.38 4.75 9.56%
EY 12.16 12.54 10.81 21.95 -11.61 2.16 21.06 -8.73%
DY 2.06 4.12 3.33 4.55 0.00 8.11 8.24 -20.61%
P/NAPS 1.85 0.57 0.53 0.41 0.28 0.58 0.45 26.54%

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