[ABLEGLOB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -7.5%
YoY- 3408.52%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 233,229 107,217 95,457 110,315 95,623 89,377 124,575 11.00%
PBT 26,358 10,463 8,373 7,494 49 -1,139 9,748 18.01%
Tax -2,985 -4,383 -2,416 -114 -272 -1,009 -2,197 5.23%
NP 23,373 6,080 5,957 7,380 -223 -2,148 7,551 20.70%
-
NP to SH 23,334 6,080 5,957 7,378 -223 -2,148 7,551 20.66%
-
Tax Rate 11.32% 41.89% 28.85% 1.52% 555.10% - 22.54% -
Total Cost 209,856 101,137 89,500 102,935 95,846 91,525 117,024 10.21%
-
Net Worth 120,369 96,944 92,416 88,082 81,990 82,423 85,809 5.79%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,660 2,311 1,632 1,650 - 3,956 3,082 -2.42%
Div Payout % 11.40% 38.02% 27.41% 22.37% - 0.00% 40.82% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,369 96,944 92,416 88,082 81,990 82,423 85,809 5.79%
NOSH 69,982 66,400 66,011 65,733 66,121 65,939 66,006 0.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.02% 5.67% 6.24% 6.69% -0.23% -2.40% 6.06% -
ROE 19.39% 6.27% 6.45% 8.38% -0.27% -2.61% 8.80% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 333.27 161.47 144.61 167.82 144.62 135.54 188.73 9.93%
EPS 33.34 9.16 9.02 11.22 -0.34 -3.26 11.44 19.49%
DPS 3.80 3.50 2.50 2.50 0.00 6.00 4.67 -3.37%
NAPS 1.72 1.46 1.40 1.34 1.24 1.25 1.30 4.77%
Adjusted Per Share Value based on latest NOSH - 65,733
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.86 34.87 31.05 35.88 31.10 29.07 40.52 11.00%
EPS 7.59 1.98 1.94 2.40 -0.07 -0.70 2.46 20.63%
DPS 0.87 0.75 0.53 0.54 0.00 1.29 1.00 -2.29%
NAPS 0.3915 0.3153 0.3006 0.2865 0.2667 0.2681 0.2791 5.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.07 0.78 0.80 0.55 0.44 0.65 0.82 -
P/RPS 0.62 0.48 0.55 0.33 0.30 0.48 0.43 6.28%
P/EPS 6.21 8.52 8.87 4.90 -130.46 -19.95 7.17 -2.36%
EY 16.11 11.74 11.28 20.41 -0.77 -5.01 13.95 2.42%
DY 1.84 4.49 3.13 4.55 0.00 9.23 5.69 -17.13%
P/NAPS 1.20 0.53 0.57 0.41 0.35 0.52 0.63 11.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 24/11/10 25/11/09 27/11/08 28/11/07 27/11/06 -
Price 1.45 0.81 0.75 0.60 0.39 0.62 0.83 -
P/RPS 0.44 0.50 0.52 0.36 0.27 0.46 0.44 0.00%
P/EPS 4.35 8.85 8.31 5.35 -115.64 -19.03 7.26 -8.17%
EY 23.00 11.30 12.03 18.71 -0.86 -5.25 13.78 8.90%
DY 2.62 4.32 3.33 4.17 0.00 9.68 5.63 -11.95%
P/NAPS 0.84 0.55 0.54 0.45 0.31 0.50 0.64 4.63%

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