[ABLEGLOB] QoQ Annualized Quarter 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- 5.46%

YoY- 0.47%

Quarter Report

4Q 2009 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	93,653	92,856	91,876	107,312	109,460	116,178	118,004	-14.26%
YoY %	0.86%	1.07%	-14.38%	-1.96%	-5.78%	-1.55%	-	-
Horiz. %	79.36%	78.69%	77.86%	90.94%	92.76%	98.45%	100.00%	-
PBT	8,482	9,230	10,500	8,033	8,029	8,408	8,356	1.00%
YoY %	-8.10%	-12.10%	30.71%	0.05%	-4.51%	0.62%	-	-
Horiz. %	101.51%	110.46%	125.66%	96.13%	96.09%	100.62%	100.00%	-
Tax	-2,453	-2,404	-2,752	-3,068	-3,321	-2,334	-3,080	-14.06%
YoY %	-2.04%	12.65%	10.30%	7.62%	-42.29%	24.22%	-	-
Horiz. %	79.64%	78.05%	89.35%	99.61%	107.82%	75.78%	100.00%	-
NP	6,029	6,826	7,748	4,965	4,708	6,074	5,276	9.29%
YoY %	-11.68%	-11.90%	56.05%	5.46%	-22.49%	15.13%	-	-
Horiz. %	114.27%	129.38%	146.85%	94.11%	89.23%	115.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,029	6,826	7,680	4,965	4,708	6,074	5,276	9.29%
YoY %	-11.68%	-11.12%	54.68%	5.46%	-22.49%	15.13%	-	-
Horiz. %	114.27%	129.38%	145.56%	94.11%	89.23%	115.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.92%	26.05%	26.21%	38.19%	41.36%	27.76%	36.86%	-
YoY %	11.02%	-0.61%	-31.37%	-7.66%	48.99%	-24.69%	-	-
Horiz. %	78.46%	70.67%	71.11%	103.61%	112.21%	75.31%	100.00%	-
Total Cost	87,624	86,030	84,128	102,347	104,752	110,104	112,728	-15.44%
YoY %	1.85%	2.26%	-17.80%	-2.30%	-4.86%	-2.33%	-	-
Horiz. %	77.73%	76.32%	74.63%	90.79%	92.92%	97.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	92,420	93,081	90,775	89,770	88,440	88,469	87,054	4.06%
YoY %	-0.71%	2.54%	1.12%	1.50%	-0.03%	1.63%	-	-
Horiz. %	106.16%	106.92%	104.27%	103.12%	101.59%	101.63%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	2,200	3,300	6,530	825	1,099	1,650	3,297	-23.62%
YoY %	-33.33%	-49.46%	691.52%	-24.93%	-33.39%	-49.95%	-	-
Horiz. %	66.73%	100.09%	198.06%	25.02%	33.33%	50.05%	100.00%	-
Div Payout %	36.50%	48.36%	85.03%	16.62%	23.36%	27.17%	62.50%	-
YoY %	-24.52%	-43.13%	411.61%	-28.85%	-14.02%	-56.53%	-	-
Horiz. %	58.40%	77.38%	136.05%	26.59%	37.38%	43.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	92,420	93,081	90,775	89,770	88,440	88,469	87,054	4.06%
YoY %	-0.71%	2.54%	1.12%	1.50%	-0.03%	1.63%	-	-
Horiz. %	106.16%	106.92%	104.27%	103.12%	101.59%	101.63%	100.00%	-
NOSH	66,014	66,015	65,306	66,008	66,000	66,021	65,950	0.06%
YoY %	-0.00%	1.09%	-1.06%	0.01%	-0.03%	0.11%	-	-
Horiz. %	100.10%	100.10%	99.02%	100.09%	100.08%	100.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	6.44%	7.35%	8.43%	4.63%	4.30%	5.23%	4.47%	-
YoY %	-12.38%	-12.81%	82.07%	7.67%	-17.78%	17.00%	-	-
Horiz. %	144.07%	164.43%	188.59%	103.58%	96.20%	117.00%	100.00%	-
ROE	6.52%	7.33%	8.46%	5.53%	5.32%	6.87%	6.06%	-
YoY %	-11.05%	-13.36%	52.98%	3.95%	-22.56%	13.37%	-	-
Horiz. %	107.59%	120.96%	139.60%	91.25%	87.79%	113.37%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	141.87	140.66	140.69	162.57	165.85	175.97	178.93	-14.32%
YoY %	0.86%	-0.02%	-13.46%	-1.98%	-5.75%	-1.65%	-	-
Horiz. %	79.29%	78.61%	78.63%	90.86%	92.69%	98.35%	100.00%	-
EPS	9.13	10.34	11.76	7.53	7.13	9.20	8.00	9.19%
YoY %	-11.70%	-12.07%	56.18%	5.61%	-22.50%	15.00%	-	-
Horiz. %	114.13%	129.25%	147.00%	94.12%	89.12%	115.00%	100.00%	-
DPS	3.33	5.00	10.00	1.25	1.67	2.50	5.00	-23.71%
YoY %	-33.40%	-50.00%	700.00%	-25.15%	-33.20%	-50.00%	-	-
Horiz. %	66.60%	100.00%	200.00%	25.00%	33.40%	50.00%	100.00%	-
NAPS	1.40	1.41	1.39	1.36	1.34	1.34	1.32	3.99%
YoY %	-0.71%	1.44%	2.21%	1.49%	0.00%	1.52%	-	-
Horiz. %	106.06%	106.82%	105.30%	103.03%	101.52%	101.52%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 66,028
RPS	30.16	29.91	29.59	34.56	35.26	37.42	38.01	-14.27%
YoY %	0.84%	1.08%	-14.38%	-1.99%	-5.77%	-1.55%	-	-
Horiz. %	79.35%	78.69%	77.85%	90.92%	92.77%	98.45%	100.00%	-
EPS	1.94	2.20	2.47	1.60	1.52	1.96	1.70	9.19%
YoY %	-11.82%	-10.93%	54.37%	5.26%	-22.45%	15.29%	-	-
Horiz. %	114.12%	129.41%	145.29%	94.12%	89.41%	115.29%	100.00%	-
DPS	0.71	1.06	2.10	0.27	0.35	0.53	1.06	-23.42%
YoY %	-33.02%	-49.52%	677.78%	-22.86%	-33.96%	-50.00%	-	-
Horiz. %	66.98%	100.00%	198.11%	25.47%	33.02%	50.00%	100.00%	-
NAPS	0.2977	0.2998	0.2924	0.2891	0.2849	0.285	0.2804	4.06%
YoY %	-0.70%	2.53%	1.14%	1.47%	-0.04%	1.64%	-	-
Horiz. %	106.17%	106.92%	104.28%	103.10%	101.60%	101.64%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.80	0.60	0.54	0.65	0.55	0.46	0.50	-
P/RPS	0.56	0.43	0.38	0.40	0.33	0.26	0.28	58.67%
YoY %	30.23%	13.16%	-5.00%	21.21%	26.92%	-7.14%	-	-
Horiz. %	200.00%	153.57%	135.71%	142.86%	117.86%	92.86%	100.00%	-
P/EPS	8.76	5.80	4.59	8.64	7.71	5.00	6.25	25.21%
YoY %	51.03%	26.36%	-46.88%	12.06%	54.20%	-20.00%	-	-
Horiz. %	140.16%	92.80%	73.44%	138.24%	123.36%	80.00%	100.00%	-
EY	11.42	17.23	21.78	11.57	12.97	20.00	16.00	-20.11%
YoY %	-33.72%	-20.89%	88.25%	-10.79%	-35.15%	25.00%	-	-
Horiz. %	71.38%	107.69%	136.12%	72.31%	81.06%	125.00%	100.00%	-
DY	4.17	8.33	18.52	1.92	3.03	5.43	10.00	-44.15%
YoY %	-49.94%	-55.02%	864.58%	-36.63%	-44.20%	-45.70%	-	-
Horiz. %	41.70%	83.30%	185.20%	19.20%	30.30%	54.30%	100.00%	-
P/NAPS	0.57	0.43	0.39	0.48	0.41	0.34	0.38	31.00%
YoY %	32.56%	10.26%	-18.75%	17.07%	20.59%	-10.53%	-	-
Horiz. %	150.00%	113.16%	102.63%	126.32%	107.89%	89.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	25/08/10	26/05/10	25/02/10	25/11/09	25/08/09	27/05/09	-
Price	0.75	0.75	0.51	0.77	0.60	0.55	0.50	-
P/RPS	0.53	0.53	0.36	0.47	0.36	0.31	0.28	52.95%
YoY %	0.00%	47.22%	-23.40%	30.56%	16.13%	10.71%	-	-
Horiz. %	189.29%	189.29%	128.57%	167.86%	128.57%	110.71%	100.00%	-
P/EPS	8.21	7.25	4.34	10.24	8.41	5.98	6.25	19.92%
YoY %	13.24%	67.05%	-57.62%	21.76%	40.64%	-4.32%	-	-
Horiz. %	131.36%	116.00%	69.44%	163.84%	134.56%	95.68%	100.00%	-
EY	12.18	13.79	23.06	9.77	11.89	16.73	16.00	-16.61%
YoY %	-11.68%	-40.20%	136.03%	-17.83%	-28.93%	4.56%	-	-
Horiz. %	76.12%	86.19%	144.12%	61.06%	74.31%	104.56%	100.00%	-
DY	4.44	6.67	19.61	1.62	2.78	4.55	10.00	-41.77%
YoY %	-33.43%	-65.99%	1,110.49%	-41.73%	-38.90%	-54.50%	-	-
Horiz. %	44.40%	66.70%	196.10%	16.20%	27.80%	45.50%	100.00%	-
P/NAPS	0.54	0.53	0.37	0.57	0.45	0.41	0.38	26.37%
YoY %	1.89%	43.24%	-35.09%	26.67%	9.76%	7.89%	-	-
Horiz. %	142.11%	139.47%	97.37%	150.00%	118.42%	107.89%	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