[ABLEGLOB] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 145.46%
YoY- 112.97%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 204,408 120,211 113,334 115,688 54,211 46,428 58,089 23.31%
PBT 15,330 7,077 14,053 10,673 6,691 4,615 4,204 24.05%
Tax -3,987 -2,251 -2,825 -1,807 -2,528 -1,202 -1,167 22.71%
NP 11,343 4,826 11,228 8,866 4,163 3,413 3,037 24.54%
-
NP to SH 10,664 4,798 11,228 8,866 4,163 3,413 3,037 23.27%
-
Tax Rate 26.01% 31.81% 20.10% 16.93% 37.78% 26.05% 27.76% -
Total Cost 193,065 115,385 102,106 106,822 50,048 43,015 55,052 23.24%
-
Net Worth 191,261 173,544 167,066 114,761 98,302 93,081 88,469 13.70%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,265 1,856 3,919 2,659 2,309 1,650 825 25.75%
Div Payout % 30.62% 38.68% 34.91% 29.99% 55.47% 48.36% 27.17% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 191,261 173,544 167,066 114,761 98,302 93,081 88,469 13.70%
NOSH 93,298 92,804 93,333 69,976 65,974 66,015 66,021 5.93%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.55% 4.01% 9.91% 7.66% 7.68% 7.35% 5.23% -
ROE 5.58% 2.76% 6.72% 7.73% 4.23% 3.67% 3.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 219.09 129.53 121.43 165.32 82.17 70.33 87.98 16.41%
EPS 11.43 5.17 12.03 12.67 6.31 5.17 4.60 16.37%
DPS 3.50 2.00 4.20 3.80 3.50 2.50 1.25 18.71%
NAPS 2.05 1.87 1.79 1.64 1.49 1.41 1.34 7.33%
Adjusted Per Share Value based on latest NOSH - 69,960
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 65.84 38.72 36.50 37.26 17.46 14.95 18.71 23.31%
EPS 3.43 1.55 3.62 2.86 1.34 1.10 0.98 23.20%
DPS 1.05 0.60 1.26 0.86 0.74 0.53 0.27 25.38%
NAPS 0.616 0.559 0.5381 0.3696 0.3166 0.2998 0.285 13.70%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.51 1.69 1.90 1.28 0.80 0.60 0.46 -
P/RPS 0.69 1.30 1.56 0.77 0.97 0.85 0.52 4.82%
P/EPS 13.21 32.69 15.79 10.10 12.68 11.61 10.00 4.74%
EY 7.57 3.06 6.33 9.90 7.89 8.62 10.00 -4.53%
DY 2.32 1.18 2.21 2.97 4.38 4.17 2.72 -2.61%
P/NAPS 0.74 0.90 1.06 0.78 0.54 0.43 0.34 13.83%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 20/08/14 21/08/13 29/08/12 24/08/11 25/08/10 25/08/09 -
Price 1.28 1.71 1.88 1.85 0.85 0.75 0.55 -
P/RPS 0.58 1.32 1.55 1.12 1.03 1.07 0.63 -1.36%
P/EPS 11.20 33.08 15.63 14.60 13.47 14.51 11.96 -1.08%
EY 8.93 3.02 6.40 6.85 7.42 6.89 8.36 1.10%
DY 2.73 1.17 2.23 2.05 4.12 3.33 2.27 3.12%
P/NAPS 0.62 0.91 1.05 1.13 0.57 0.53 0.41 7.13%

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