[ABLEGLOB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.33%
YoY- -33.04%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 244,008 195,666 103,846 95,651 116,140 88,167 103,397 15.36%
PBT 30,935 18,334 10,627 8,443 7,383 -2,939 2,294 54.21%
Tax -5,682 -2,591 -3,604 -3,102 595 326 -1,242 28.81%
NP 25,253 15,743 7,023 5,341 7,978 -2,613 1,052 69.76%
-
NP to SH 25,229 15,743 7,023 5,341 7,976 -2,613 1,052 69.73%
-
Tax Rate 18.37% 14.13% 33.91% 36.74% -8.06% - 54.14% -
Total Cost 218,755 179,923 96,823 90,310 108,162 90,780 102,345 13.48%
-
Net Worth 167,184 69,960 98,191 92,908 88,543 80,791 83,728 12.20%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,919 2,660 2,311 1,632 1,650 - 3,956 -0.15%
Div Payout % 15.54% 16.90% 32.91% 30.57% 20.69% - 376.13% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 167,184 69,960 98,191 92,908 88,543 80,791 83,728 12.20%
NOSH 93,399 69,960 65,900 65,892 66,076 66,222 65,928 5.97%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.35% 8.05% 6.76% 5.58% 6.87% -2.96% 1.02% -
ROE 15.09% 22.50% 7.15% 5.75% 9.01% -3.23% 1.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 261.25 279.68 157.58 145.16 175.76 133.14 156.83 8.86%
EPS 27.01 22.50 10.66 8.11 12.07 -3.95 1.60 60.09%
DPS 4.20 3.80 3.50 2.50 2.50 0.00 6.00 -5.76%
NAPS 1.79 1.00 1.49 1.41 1.34 1.22 1.27 5.88%
Adjusted Per Share Value based on latest NOSH - 65,892
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.36 63.64 33.78 31.11 37.77 28.68 33.63 15.36%
EPS 8.21 5.12 2.28 1.74 2.59 -0.85 0.34 69.92%
DPS 1.27 0.87 0.75 0.53 0.54 0.00 1.29 -0.25%
NAPS 0.5438 0.2275 0.3194 0.3022 0.288 0.2628 0.2723 12.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.90 1.28 0.80 0.60 0.46 0.51 0.76 -
P/RPS 0.73 0.46 0.51 0.41 0.26 0.38 0.48 7.23%
P/EPS 7.03 5.69 7.51 7.40 3.81 -12.93 47.63 -27.28%
EY 14.22 17.58 13.32 13.51 26.24 -7.74 2.10 37.50%
DY 2.21 2.97 4.38 4.17 5.43 0.00 7.89 -19.09%
P/NAPS 1.06 1.28 0.54 0.43 0.34 0.42 0.60 9.93%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 29/08/12 24/08/11 25/08/10 25/08/09 29/08/08 28/08/07 -
Price 1.88 1.85 0.85 0.75 0.55 0.34 0.74 -
P/RPS 0.72 0.66 0.54 0.52 0.31 0.26 0.47 7.36%
P/EPS 6.96 8.22 7.98 9.25 4.56 -8.62 46.38 -27.08%
EY 14.37 12.16 12.54 10.81 21.95 -11.61 2.16 37.10%
DY 2.23 2.06 4.12 3.33 4.55 0.00 8.11 -19.34%
P/NAPS 1.05 1.85 0.57 0.53 0.41 0.28 0.58 10.38%

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