[ABLEGLOB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.59%
YoY- 99.0%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 241,384 242,735 244,008 243,615 246,362 233,229 195,666 14.98%
PBT 27,148 29,495 30,935 29,827 27,555 26,358 18,334 29.82%
Tax -6,628 -6,544 -5,682 -4,980 -4,664 -2,985 -2,591 86.72%
NP 20,520 22,951 25,253 24,847 22,891 23,373 15,743 19.26%
-
NP to SH 20,603 22,905 25,229 24,807 22,845 23,334 15,743 19.58%
-
Tax Rate 24.41% 22.19% 18.37% 16.70% 16.93% 11.32% 14.13% -
Total Cost 220,864 219,784 218,755 218,768 223,471 209,856 179,923 14.60%
-
Net Worth 92,576 166,956 167,184 161,466 145,020 120,369 69,960 20.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,687 6,687 3,919 3,919 2,660 2,660 2,660 84.57%
Div Payout % 32.46% 29.20% 15.54% 15.80% 11.64% 11.40% 16.90% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 92,576 166,956 167,184 161,466 145,020 120,369 69,960 20.46%
NOSH 92,576 92,241 93,399 93,333 86,838 69,982 69,960 20.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.50% 9.46% 10.35% 10.20% 9.29% 10.02% 8.05% -
ROE 22.26% 13.72% 15.09% 15.36% 15.75% 19.39% 22.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 260.74 263.15 261.25 261.02 283.70 333.27 279.68 -4.55%
EPS 22.26 24.83 27.01 26.58 26.31 33.34 22.50 -0.71%
DPS 7.20 7.25 4.20 4.20 3.06 3.80 3.80 52.94%
NAPS 1.00 1.81 1.79 1.73 1.67 1.72 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 93,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.75 78.18 78.59 78.47 79.35 75.12 63.02 14.98%
EPS 6.64 7.38 8.13 7.99 7.36 7.52 5.07 19.64%
DPS 2.15 2.15 1.26 1.26 0.86 0.86 0.86 83.89%
NAPS 0.2982 0.5378 0.5385 0.5201 0.4671 0.3877 0.2253 20.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.67 1.73 1.90 1.74 1.66 2.07 1.28 -
P/RPS 0.64 0.66 0.73 0.67 0.59 0.62 0.46 24.55%
P/EPS 7.50 6.97 7.03 6.55 6.31 6.21 5.69 20.15%
EY 13.33 14.35 14.22 15.28 15.85 16.11 17.58 -16.80%
DY 4.31 4.19 2.21 2.41 1.85 1.84 2.97 28.09%
P/NAPS 1.67 0.96 1.06 1.01 0.99 1.20 1.28 19.34%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 21/08/13 22/05/13 28/02/13 30/11/12 29/08/12 -
Price 1.70 1.77 1.88 2.09 1.82 1.45 1.85 -
P/RPS 0.65 0.67 0.72 0.80 0.64 0.44 0.66 -1.00%
P/EPS 7.64 7.13 6.96 7.86 6.92 4.35 8.22 -4.74%
EY 13.09 14.03 14.37 12.72 14.45 23.00 12.16 5.02%
DY 4.24 4.10 2.23 2.01 1.68 2.62 2.06 61.59%
P/NAPS 1.70 0.98 1.05 1.21 1.09 0.84 1.85 -5.46%

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