[ABLEGLOB] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -13.43%
YoY- 2.06%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 275,449 242,735 233,229 107,217 95,457 110,315 95,623 19.27%
PBT 16,001 29,495 26,358 10,463 8,373 7,494 49 162.30%
Tax -4,439 -6,544 -2,985 -4,383 -2,416 -114 -272 59.23%
NP 11,562 22,951 23,373 6,080 5,957 7,380 -223 -
-
NP to SH 11,681 22,905 23,334 6,080 5,957 7,378 -223 -
-
Tax Rate 27.74% 22.19% 11.32% 41.89% 28.85% 1.52% 555.10% -
Total Cost 263,887 219,784 209,856 101,137 89,500 102,935 95,846 18.37%
-
Net Worth 176,779 166,956 120,369 96,944 92,416 88,082 81,990 13.65%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,360 6,687 2,660 2,311 1,632 1,650 - -
Div Payout % 37.33% 29.20% 11.40% 38.02% 27.41% 22.37% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 176,779 166,956 120,369 96,944 92,416 88,082 81,990 13.65%
NOSH 94,031 92,241 69,982 66,400 66,011 65,733 66,121 6.04%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.20% 9.46% 10.02% 5.67% 6.24% 6.69% -0.23% -
ROE 6.61% 13.72% 19.39% 6.27% 6.45% 8.38% -0.27% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 292.93 263.15 333.27 161.47 144.61 167.82 144.62 12.47%
EPS 12.42 24.83 33.34 9.16 9.02 11.22 -0.34 -
DPS 4.64 7.25 3.80 3.50 2.50 2.50 0.00 -
NAPS 1.88 1.81 1.72 1.46 1.40 1.34 1.24 7.17%
Adjusted Per Share Value based on latest NOSH - 66,400
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 89.59 78.95 75.86 34.87 31.05 35.88 31.10 19.27%
EPS 3.80 7.45 7.59 1.98 1.94 2.40 -0.07 -
DPS 1.42 2.18 0.87 0.75 0.53 0.54 0.00 -
NAPS 0.575 0.543 0.3915 0.3153 0.3006 0.2865 0.2667 13.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.50 1.73 2.07 0.78 0.80 0.55 0.44 -
P/RPS 0.51 0.66 0.62 0.48 0.55 0.33 0.30 9.24%
P/EPS 12.07 6.97 6.21 8.52 8.87 4.90 -130.46 -
EY 8.28 14.35 16.11 11.74 11.28 20.41 -0.77 -
DY 3.09 4.19 1.84 4.49 3.13 4.55 0.00 -
P/NAPS 0.80 0.96 1.20 0.53 0.57 0.41 0.35 14.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 20/11/13 30/11/12 24/11/11 24/11/10 25/11/09 27/11/08 -
Price 1.44 1.77 1.45 0.81 0.75 0.60 0.39 -
P/RPS 0.49 0.67 0.44 0.50 0.52 0.36 0.27 10.43%
P/EPS 11.59 7.13 4.35 8.85 8.31 5.35 -115.64 -
EY 8.63 14.03 23.00 11.30 12.03 18.71 -0.86 -
DY 3.22 4.10 2.62 4.32 3.33 4.17 0.00 -
P/NAPS 0.77 0.98 0.84 0.55 0.54 0.45 0.31 16.36%

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