[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -22.49%
YoY- 223.35%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 240,578 108,524 93,653 109,460 102,640 85,652 128,477 11.01%
PBT 27,040 11,032 8,482 8,029 3,364 -2,789 8,930 20.25%
Tax -4,824 -5,260 -2,453 -3,321 -1,908 -550 -2,193 14.02%
NP 22,216 5,772 6,029 4,708 1,456 -3,340 6,737 21.97%
-
NP to SH 22,216 5,772 6,029 4,708 1,456 -3,340 6,737 21.97%
-
Tax Rate 17.84% 47.68% 28.92% 41.36% 56.72% - 24.56% -
Total Cost 218,362 102,752 87,624 104,752 101,184 88,992 121,740 10.21%
-
Net Worth 120,363 96,346 92,420 88,440 81,571 82,401 85,755 5.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,545 3,079 2,200 1,099 - 2,636 6,156 -8.78%
Div Payout % 15.96% 53.35% 36.50% 23.36% - 0.00% 91.38% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,363 96,346 92,420 88,440 81,571 82,401 85,755 5.80%
NOSH 69,979 65,990 66,014 66,000 65,783 65,921 65,966 0.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.23% 5.32% 6.44% 4.30% 1.42% -3.90% 5.24% -
ROE 18.46% 5.99% 6.52% 5.32% 1.78% -4.05% 7.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 343.79 164.45 141.87 165.85 156.03 129.93 194.76 9.92%
EPS 31.75 8.75 9.13 7.13 2.21 -5.07 10.21 20.79%
DPS 5.07 4.67 3.33 1.67 0.00 4.00 9.33 -9.65%
NAPS 1.72 1.46 1.40 1.34 1.24 1.25 1.30 4.77%
Adjusted Per Share Value based on latest NOSH - 65,733
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.49 34.95 30.16 35.26 33.06 27.59 41.38 11.01%
EPS 7.16 1.86 1.94 1.52 0.47 -1.08 2.17 21.99%
DPS 1.14 0.99 0.71 0.35 0.00 0.85 1.98 -8.78%
NAPS 0.3877 0.3103 0.2977 0.2849 0.2627 0.2654 0.2762 5.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.07 0.78 0.80 0.55 0.44 0.65 0.82 -
P/RPS 0.60 0.47 0.56 0.33 0.28 0.50 0.42 6.11%
P/EPS 6.52 8.92 8.76 7.71 19.88 -12.83 8.03 -3.40%
EY 15.34 11.21 11.42 12.97 5.03 -7.79 12.46 3.52%
DY 2.45 5.98 4.17 3.03 0.00 6.15 11.38 -22.56%
P/NAPS 1.20 0.53 0.57 0.41 0.35 0.52 0.63 11.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 24/11/10 25/11/09 27/11/08 28/11/07 27/11/06 -
Price 1.45 0.81 0.75 0.60 0.39 0.62 0.83 -
P/RPS 0.42 0.49 0.53 0.36 0.25 0.48 0.43 -0.39%
P/EPS 4.57 9.26 8.21 8.41 17.62 -12.24 8.13 -9.14%
EY 21.89 10.80 12.18 11.89 5.68 -8.17 12.31 10.05%
DY 3.49 5.76 4.44 2.78 0.00 6.45 11.24 -17.69%
P/NAPS 0.84 0.55 0.54 0.45 0.31 0.50 0.64 4.63%

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