[ABLEGLOB] YoY TTM Result on 30-Sep-2008 [#3]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

27-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 91.47%

YoY- 89.62%

Quarter Report

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	107,217	95,457	110,315	95,623	89,377	124,575	121,140	-2.01%
YoY %	12.32%	-13.47%	15.36%	6.99%	-28.25%	2.84%	-	-
Horiz. %	88.51%	78.80%	91.06%	78.94%	73.78%	102.84%	100.00%	-
PBT	10,463	8,373	7,494	49	-1,139	9,748	10,338	0.20%
YoY %	24.96%	11.73%	15,193.88%	104.30%	-111.68%	-5.71%	-	-
Horiz. %	101.21%	80.99%	72.49%	0.47%	-11.02%	94.29%	100.00%	-
Tax	-4,383	-2,416	-114	-272	-1,009	-2,197	-3,316	4.75%
YoY %	-81.42%	-2,019.30%	58.09%	73.04%	54.07%	33.75%	-	-
Horiz. %	132.18%	72.86%	3.44%	8.20%	30.43%	66.25%	100.00%	-
NP	6,080	5,957	7,380	-223	-2,148	7,551	7,022	-2.37%
YoY %	2.06%	-19.28%	3,409.42%	89.62%	-128.45%	7.53%	-	-
Horiz. %	86.59%	84.83%	105.10%	-3.18%	-30.59%	107.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,080	5,957	7,378	-223	-2,148	7,551	7,022	-2.37%
YoY %	2.06%	-19.26%	3,408.52%	89.62%	-128.45%	7.53%	-	-
Horiz. %	86.59%	84.83%	105.07%	-3.18%	-30.59%	107.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.89%	28.85%	1.52%	555.10%	-	22.54%	32.08%	-
YoY %	45.20%	1,798.03%	-99.73%	0.00%	-	-29.74%	-	-
Horiz. %	130.58%	89.93%	4.74%	1,730.36%	-	70.26%	100.00%	-
Total Cost	101,137	89,500	102,935	95,846	91,525	117,024	114,118	-1.99%
YoY %	13.00%	-13.05%	7.40%	4.72%	-21.79%	2.55%	-	-
Horiz. %	88.62%	78.43%	90.20%	83.99%	80.20%	102.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	96,944	92,416	88,082	81,990	82,423	85,809	80,880	3.06%
YoY %	4.90%	4.92%	7.43%	-0.53%	-3.95%	6.09%	-	-
Horiz. %	119.86%	114.26%	108.90%	101.37%	101.91%	106.09%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	2,311	1,632	1,650	-	3,956	3,082	2,198	0.83%
YoY %	41.61%	-1.09%	0.00%	-	28.36%	40.22%	-	-
Horiz. %	105.14%	74.25%	75.07%	-	179.98%	140.22%	100.00%	-
Div Payout %	38.02%	27.41%	22.37%	-	0.00%	40.82%	31.31%	-
YoY %	38.71%	22.53%	0.00%	-	0.00%	30.37%	-	-
Horiz. %	121.43%	87.54%	71.45%	-	0.00%	130.37%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	96,944	92,416	88,082	81,990	82,423	85,809	80,880	3.06%
YoY %	4.90%	4.92%	7.43%	-0.53%	-3.95%	6.09%	-	-
Horiz. %	119.86%	114.26%	108.90%	101.37%	101.91%	106.09%	100.00%	-
NOSH	66,400	66,011	65,733	66,121	65,939	66,006	43,956	7.11%
YoY %	0.59%	0.42%	-0.59%	0.28%	-0.10%	50.16%	-	-
Horiz. %	151.06%	150.18%	149.54%	150.43%	150.01%	150.16%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.67%	6.24%	6.69%	-0.23%	-2.40%	6.06%	5.80%	-
YoY %	-9.13%	-6.73%	3,008.70%	90.42%	-139.60%	4.48%	-	-
Horiz. %	97.76%	107.59%	115.34%	-3.97%	-41.38%	104.48%	100.00%	-
ROE	6.27%	6.45%	8.38%	-0.27%	-2.61%	8.80%	8.68%	-
YoY %	-2.79%	-23.03%	3,203.70%	89.66%	-129.66%	1.38%	-	-
Horiz. %	72.24%	74.31%	96.54%	-3.11%	-30.07%	101.38%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	161.47	144.61	167.82	144.62	135.54	188.73	275.59	-8.52%
YoY %	11.66%	-13.83%	16.04%	6.70%	-28.18%	-31.52%	-	-
Horiz. %	58.59%	52.47%	60.89%	52.48%	49.18%	68.48%	100.00%	-
EPS	9.16	9.02	11.22	-0.34	-3.26	11.44	15.97	-8.84%
YoY %	1.55%	-19.61%	3,400.00%	89.57%	-128.50%	-28.37%	-	-
Horiz. %	57.36%	56.48%	70.26%	-2.13%	-20.41%	71.63%	100.00%	-
DPS	3.50	2.50	2.50	0.00	6.00	4.67	5.00	-5.76%
YoY %	40.00%	0.00%	0.00%	0.00%	28.48%	-6.60%	-	-
Horiz. %	70.00%	50.00%	50.00%	0.00%	120.00%	93.40%	100.00%	-
NAPS	1.46	1.40	1.34	1.24	1.25	1.30	1.84	-3.78%
YoY %	4.29%	4.48%	8.06%	-0.80%	-3.85%	-29.35%	-	-
Horiz. %	79.35%	76.09%	72.83%	67.39%	67.93%	70.65%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 66,121
RPS	34.53	30.75	35.53	30.80	28.79	40.12	39.02	-2.01%
YoY %	12.29%	-13.45%	15.36%	6.98%	-28.24%	2.82%	-	-
Horiz. %	88.49%	78.81%	91.06%	78.93%	73.78%	102.82%	100.00%	-
EPS	1.96	1.92	2.38	-0.07	-0.69	2.43	2.26	-2.34%
YoY %	2.08%	-19.33%	3,500.00%	89.86%	-128.40%	7.52%	-	-
Horiz. %	86.73%	84.96%	105.31%	-3.10%	-30.53%	107.52%	100.00%	-
DPS	0.74	0.53	0.53	0.00	1.27	0.99	0.71	0.69%
YoY %	39.62%	0.00%	0.00%	0.00%	28.28%	39.44%	-	-
Horiz. %	104.23%	74.65%	74.65%	0.00%	178.87%	139.44%	100.00%	-
NAPS	0.3122	0.2977	0.2837	0.2641	0.2655	0.2764	0.2605	3.06%
YoY %	4.87%	4.93%	7.42%	-0.53%	-3.94%	6.10%	-	-
Horiz. %	119.85%	114.28%	108.91%	101.38%	101.92%	106.10%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.78	0.80	0.55	0.44	0.65	0.82	1.14	-
P/RPS	0.48	0.55	0.33	0.30	0.48	0.43	0.41	2.66%
YoY %	-12.73%	66.67%	10.00%	-37.50%	11.63%	4.88%	-	-
Horiz. %	117.07%	134.15%	80.49%	73.17%	117.07%	104.88%	100.00%	-
P/EPS	8.52	8.87	4.90	-130.46	-19.95	7.17	7.14	2.98%
YoY %	-3.95%	81.02%	103.76%	-553.93%	-378.24%	0.42%	-	-
Horiz. %	119.33%	124.23%	68.63%	-1,827.17%	-279.41%	100.42%	100.00%	-
EY	11.74	11.28	20.41	-0.77	-5.01	13.95	14.01	-2.90%
YoY %	4.08%	-44.73%	2,750.65%	84.63%	-135.91%	-0.43%	-	-
Horiz. %	83.80%	80.51%	145.68%	-5.50%	-35.76%	99.57%	100.00%	-
DY	4.49	3.13	4.55	0.00	9.23	5.69	4.39	0.37%
YoY %	43.45%	-31.21%	0.00%	0.00%	62.21%	29.61%	-	-
Horiz. %	102.28%	71.30%	103.64%	0.00%	210.25%	129.61%	100.00%	-
P/NAPS	0.53	0.57	0.41	0.35	0.52	0.63	0.62	-2.57%
YoY %	-7.02%	39.02%	17.14%	-32.69%	-17.46%	1.61%	-	-
Horiz. %	85.48%	91.94%	66.13%	56.45%	83.87%	101.61%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	24/11/10	25/11/09	27/11/08	28/11/07	27/11/06	25/11/05	-
Price	0.81	0.75	0.60	0.39	0.62	0.83	1.15	-
P/RPS	0.50	0.52	0.36	0.27	0.46	0.44	0.42	2.94%
YoY %	-3.85%	44.44%	33.33%	-41.30%	4.55%	4.76%	-	-
Horiz. %	119.05%	123.81%	85.71%	64.29%	109.52%	104.76%	100.00%	-
P/EPS	8.85	8.31	5.35	-115.64	-19.03	7.26	7.20	3.49%
YoY %	6.50%	55.33%	104.63%	-507.67%	-362.12%	0.83%	-	-
Horiz. %	122.92%	115.42%	74.31%	-1,606.11%	-264.31%	100.83%	100.00%	-
EY	11.30	12.03	18.71	-0.86	-5.25	13.78	13.89	-3.37%
YoY %	-6.07%	-35.70%	2,275.58%	83.62%	-138.10%	-0.79%	-	-
Horiz. %	81.35%	86.61%	134.70%	-6.19%	-37.80%	99.21%	100.00%	-
DY	4.32	3.33	4.17	0.00	9.68	5.63	4.35	-0.11%
YoY %	29.73%	-20.14%	0.00%	0.00%	71.94%	29.43%	-	-
Horiz. %	99.31%	76.55%	95.86%	0.00%	222.53%	129.43%	100.00%	-
P/NAPS	0.55	0.54	0.45	0.31	0.50	0.64	0.63	-2.23%
YoY %	1.85%	20.00%	45.16%	-38.00%	-21.88%	1.59%	-	-
Horiz. %	87.30%	85.71%	71.43%	49.21%	79.37%	101.59%	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