[ABLEGLOB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -32.73%
YoY- 0.42%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 246,362 134,189 96,063 107,313 105,199 82,882 121,496 12.49%
PBT 27,555 14,352 8,551 8,032 3,996 -4,566 7,651 23.78%
Tax -4,664 -3,312 -2,278 -3,067 946 746 -2,241 12.98%
NP 22,891 11,040 6,273 4,965 4,942 -3,820 5,410 27.14%
-
NP to SH 22,845 11,040 6,273 4,963 4,942 -3,820 5,410 27.10%
-
Tax Rate 16.93% 23.08% 26.64% 38.18% -23.67% - 29.29% -
Total Cost 223,471 123,149 89,790 102,348 100,257 86,702 116,086 11.52%
-
Net Worth 145,020 68,669 65,980 89,798 65,939 81,278 86,605 8.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,660 2,311 1,632 1,650 - 3,956 3,082 -2.42%
Div Payout % 11.64% 20.94% 26.03% 33.25% - 0.00% 56.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 145,020 68,669 65,980 89,798 65,939 81,278 86,605 8.96%
NOSH 86,838 68,669 65,980 66,028 65,939 66,080 66,111 4.64%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.29% 8.23% 6.53% 4.63% 4.70% -4.61% 4.45% -
ROE 15.75% 16.08% 9.51% 5.53% 7.49% -4.70% 6.25% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 283.70 195.41 145.59 162.53 159.54 125.43 183.78 7.49%
EPS 26.31 16.08 9.51 7.52 7.49 -5.78 8.18 21.47%
DPS 3.06 3.37 2.50 2.50 0.00 6.00 4.66 -6.76%
NAPS 1.67 1.00 1.00 1.36 1.00 1.23 1.31 4.12%
Adjusted Per Share Value based on latest NOSH - 66,028
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.35 43.22 30.94 34.56 33.88 26.70 39.13 12.49%
EPS 7.36 3.56 2.02 1.60 1.59 -1.23 1.74 27.14%
DPS 0.86 0.74 0.53 0.53 0.00 1.27 0.99 -2.31%
NAPS 0.4671 0.2212 0.2125 0.2892 0.2124 0.2618 0.2789 8.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.66 0.74 0.65 0.65 0.35 0.61 0.80 -
P/RPS 0.59 0.38 0.45 0.40 0.22 0.49 0.44 5.00%
P/EPS 6.31 4.60 6.84 8.65 4.67 -10.55 9.78 -7.03%
EY 15.85 21.73 14.63 11.56 21.41 -9.48 10.23 7.56%
DY 1.85 4.55 3.85 3.85 0.00 9.84 5.83 -17.39%
P/NAPS 0.99 0.74 0.65 0.48 0.35 0.50 0.61 8.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 09/03/07 -
Price 1.82 0.82 0.65 0.77 0.40 0.87 0.78 -
P/RPS 0.64 0.42 0.45 0.47 0.25 0.69 0.42 7.26%
P/EPS 6.92 5.10 6.84 10.24 5.34 -15.05 9.53 -5.18%
EY 14.45 19.61 14.63 9.76 18.74 -6.64 10.49 5.47%
DY 1.68 4.11 3.85 3.25 0.00 6.90 5.98 -19.05%
P/NAPS 1.09 0.82 0.65 0.57 0.40 0.71 0.60 10.45%

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