[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -30.67%
YoY- -4.27%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 231,376 218,164 134,188 108,524 108,422 102,568 96,063 79.77%
PBT 21,346 16,068 14,350 11,032 13,382 12,748 8,551 84.12%
Tax -3,614 -1,620 -3,312 -5,260 -5,056 -4,004 -2,278 36.06%
NP 17,732 14,448 11,038 5,772 8,326 8,744 6,273 100.04%
-
NP to SH 17,732 14,448 11,038 5,772 8,326 8,744 6,273 100.04%
-
Tax Rate 16.93% 10.08% 23.08% 47.68% 37.78% 31.41% 26.64% -
Total Cost 213,644 203,716 123,150 102,752 100,096 93,824 89,790 78.32%
-
Net Worth 114,761 109,900 101,336 96,346 98,302 96,421 94,373 13.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,318 10,640 2,333 3,079 4,618 9,245 1,649 118.43%
Div Payout % 29.99% 73.64% 21.14% 53.35% 55.47% 105.74% 26.30% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 114,761 109,900 101,336 96,346 98,302 96,421 94,373 13.94%
NOSH 69,976 70,000 66,668 65,990 65,974 66,042 65,995 3.98%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.66% 6.62% 8.23% 5.32% 7.68% 8.53% 6.53% -
ROE 15.45% 13.15% 10.89% 5.99% 8.47% 9.07% 6.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 330.65 311.66 201.28 164.45 164.34 155.31 145.56 72.88%
EPS 25.34 20.64 16.56 8.75 12.62 13.24 9.51 92.31%
DPS 7.60 15.20 3.50 4.67 7.00 14.00 2.50 109.99%
NAPS 1.64 1.57 1.52 1.46 1.49 1.46 1.43 9.57%
Adjusted Per Share Value based on latest NOSH - 66,400
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.52 70.27 43.22 34.95 34.92 33.04 30.94 79.77%
EPS 5.71 4.65 3.56 1.86 2.68 2.82 2.02 100.04%
DPS 1.71 3.43 0.75 0.99 1.49 2.98 0.53 118.50%
NAPS 0.3696 0.354 0.3264 0.3103 0.3166 0.3106 0.304 13.92%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.28 1.18 0.74 0.78 0.80 0.67 0.65 -
P/RPS 0.39 0.38 0.37 0.47 0.49 0.43 0.45 -9.10%
P/EPS 5.05 5.72 4.47 8.92 6.34 5.06 6.84 -18.32%
EY 19.80 17.49 22.37 11.21 15.78 19.76 14.62 22.43%
DY 5.94 12.88 4.73 5.98 8.75 20.90 3.85 33.55%
P/NAPS 0.78 0.75 0.49 0.53 0.54 0.46 0.45 44.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 24/11/11 24/08/11 24/05/11 23/02/11 -
Price 1.85 1.35 0.82 0.81 0.85 0.68 0.65 -
P/RPS 0.56 0.43 0.41 0.49 0.52 0.44 0.45 15.71%
P/EPS 7.30 6.54 4.95 9.26 6.74 5.14 6.84 4.43%
EY 13.70 15.29 20.19 10.80 14.85 19.47 14.62 -4.24%
DY 4.11 11.26 4.27 5.76 8.24 20.59 3.85 4.45%
P/NAPS 1.13 0.86 0.54 0.55 0.57 0.47 0.45 84.85%

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