[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.29%
YoY- 284.89%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 403,098 281,164 235,742 240,578 108,524 93,653 109,460 24.25%
PBT 26,341 14,764 29,626 27,040 11,032 8,482 8,029 21.88%
Tax -7,330 -4,412 -7,330 -4,824 -5,260 -2,453 -3,321 14.09%
NP 19,010 10,352 22,296 22,216 5,772 6,029 4,708 26.17%
-
NP to SH 18,602 10,346 22,244 22,216 5,772 6,029 4,708 25.72%
-
Tax Rate 27.83% 29.88% 24.74% 17.84% 47.68% 28.92% 41.36% -
Total Cost 384,088 270,812 213,446 218,362 102,752 87,624 104,752 24.16%
-
Net Worth 191,315 175,346 168,505 120,363 96,346 92,420 88,440 13.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,355 2,487 8,937 3,545 3,079 2,200 1,099 25.78%
Div Payout % 23.41% 24.04% 40.18% 15.96% 53.35% 36.50% 23.36% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 191,315 175,346 168,505 120,363 96,346 92,420 88,440 13.71%
NOSH 93,324 93,269 93,097 69,979 65,990 66,014 66,000 5.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.72% 3.68% 9.46% 9.23% 5.32% 6.44% 4.30% -
ROE 9.72% 5.90% 13.20% 18.46% 5.99% 6.52% 5.32% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 431.93 301.45 253.22 343.79 164.45 141.87 165.85 17.28%
EPS 19.93 11.09 23.89 31.75 8.75 9.13 7.13 18.67%
DPS 4.67 2.67 9.60 5.07 4.67 3.33 1.67 18.68%
NAPS 2.05 1.88 1.81 1.72 1.46 1.40 1.34 7.33%
Adjusted Per Share Value based on latest NOSH - 69,982
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 129.83 90.56 75.93 77.49 34.95 30.16 35.26 24.25%
EPS 5.99 3.33 7.16 7.16 1.86 1.94 1.52 25.66%
DPS 1.40 0.80 2.88 1.14 0.99 0.71 0.35 25.97%
NAPS 0.6162 0.5648 0.5427 0.3877 0.3103 0.2977 0.2849 13.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.55 1.50 1.73 2.07 0.78 0.80 0.55 -
P/RPS 0.36 0.50 0.68 0.60 0.47 0.56 0.33 1.46%
P/EPS 7.78 13.52 7.24 6.52 8.92 8.76 7.71 0.15%
EY 12.86 7.40 13.81 15.34 11.21 11.42 12.97 -0.14%
DY 3.01 1.78 5.55 2.45 5.98 4.17 3.03 -0.11%
P/NAPS 0.76 0.80 0.96 1.20 0.53 0.57 0.41 10.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 20/11/13 30/11/12 24/11/11 24/11/10 25/11/09 -
Price 2.80 1.44 1.77 1.45 0.81 0.75 0.60 -
P/RPS 0.65 0.48 0.70 0.42 0.49 0.53 0.36 10.34%
P/EPS 14.05 12.98 7.41 4.57 9.26 8.21 8.41 8.92%
EY 7.12 7.70 13.50 21.89 10.80 12.18 11.89 -8.18%
DY 1.67 1.85 5.42 3.49 5.76 4.44 2.78 -8.13%
P/NAPS 1.37 0.77 0.98 0.84 0.55 0.54 0.45 20.37%

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