[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -61.33%
YoY- 45.56%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 96,063 70,240 46,428 22,969 107,312 82,095 58,089 39.71%
PBT 8,551 6,362 4,615 2,625 8,033 6,022 4,204 60.32%
Tax -2,278 -1,840 -1,202 -688 -3,068 -2,491 -1,167 56.00%
NP 6,273 4,522 3,413 1,937 4,965 3,531 3,037 61.97%
-
NP to SH 6,273 4,522 3,413 1,920 4,965 3,531 3,037 61.97%
-
Tax Rate 26.64% 28.92% 26.05% 26.21% 38.19% 41.36% 27.76% -
Total Cost 89,790 65,718 43,015 21,032 102,347 78,564 55,052 38.43%
-
Net Worth 94,373 92,420 93,081 90,775 89,770 88,440 88,469 4.38%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,649 1,650 1,650 1,632 825 825 825 58.47%
Div Payout % 26.30% 36.50% 48.36% 85.03% 16.62% 23.36% 27.17% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 94,373 92,420 93,081 90,775 89,770 88,440 88,469 4.38%
NOSH 65,995 66,014 66,015 65,306 66,008 66,000 66,021 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.53% 6.44% 7.35% 8.43% 4.63% 4.30% 5.23% -
ROE 6.65% 4.89% 3.67% 2.12% 5.53% 3.99% 3.43% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 145.56 106.40 70.33 35.17 162.57 124.39 87.98 39.75%
EPS 9.51 6.85 5.17 2.94 7.53 5.35 4.60 62.07%
DPS 2.50 2.50 2.50 2.50 1.25 1.25 1.25 58.53%
NAPS 1.43 1.40 1.41 1.39 1.36 1.34 1.34 4.41%
Adjusted Per Share Value based on latest NOSH - 65,306
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.94 22.62 14.95 7.40 34.56 26.44 18.71 39.71%
EPS 2.02 1.46 1.10 0.62 1.60 1.14 0.98 61.75%
DPS 0.53 0.53 0.53 0.53 0.27 0.27 0.27 56.58%
NAPS 0.304 0.2977 0.2998 0.2924 0.2891 0.2849 0.285 4.38%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.80 0.60 0.54 0.65 0.55 0.46 -
P/RPS 0.45 0.75 0.85 1.54 0.40 0.44 0.52 -9.16%
P/EPS 6.84 11.68 11.61 18.37 8.64 10.28 10.00 -22.31%
EY 14.62 8.56 8.62 5.44 11.57 9.73 10.00 28.72%
DY 3.85 3.13 4.17 4.63 1.92 2.27 2.72 25.98%
P/NAPS 0.45 0.57 0.43 0.39 0.48 0.41 0.34 20.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 25/08/10 26/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.65 0.75 0.75 0.51 0.77 0.60 0.55 -
P/RPS 0.45 0.70 1.07 1.45 0.47 0.48 0.63 -20.04%
P/EPS 6.84 10.95 14.51 17.35 10.24 11.21 11.96 -31.03%
EY 14.62 9.13 6.89 5.76 9.77 8.92 8.36 45.00%
DY 3.85 3.33 3.33 4.90 1.62 2.08 2.27 42.08%
P/NAPS 0.45 0.54 0.53 0.37 0.57 0.45 0.41 6.38%

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