[ABLEGLOB] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -67.28%
YoY- 65.23%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 90,778 61,454 51,794 54,541 25,642 22,969 29,501 20.59%
PBT 6,115 7,625 6,289 4,017 3,187 2,625 2,089 19.59%
Tax -1,391 -2,546 -721 -405 -1,001 -688 -770 10.35%
NP 4,724 5,079 5,568 3,612 2,186 1,937 1,319 23.68%
-
NP to SH 3,981 5,132 5,572 3,612 2,186 1,920 1,319 20.20%
-
Tax Rate 22.75% 33.39% 11.46% 10.08% 31.41% 26.21% 36.86% -
Total Cost 86,054 56,375 46,226 50,929 23,456 21,032 28,182 20.43%
-
Net Worth 184,599 176,412 161,466 109,900 96,421 90,775 87,054 13.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,263 1,886 3,919 2,660 2,311 1,632 824 25.76%
Div Payout % 81.97% 36.76% 70.35% 73.64% 105.74% 85.03% 62.50% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 184,599 176,412 161,466 109,900 96,421 90,775 87,054 13.33%
NOSH 93,231 94,338 93,333 70,000 66,042 65,306 65,950 5.93%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.20% 8.26% 10.75% 6.62% 8.53% 8.43% 4.47% -
ROE 2.16% 2.91% 3.45% 3.29% 2.27% 2.12% 1.52% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 97.37 65.14 55.49 77.92 38.83 35.17 44.73 13.83%
EPS 4.27 5.44 5.97 5.16 3.31 2.94 2.00 13.46%
DPS 3.50 2.00 4.20 3.80 3.50 2.50 1.25 18.71%
NAPS 1.98 1.87 1.73 1.57 1.46 1.39 1.32 6.98%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 29.24 19.79 16.68 17.57 8.26 7.40 9.50 20.59%
EPS 1.28 1.65 1.79 1.16 0.70 0.62 0.42 20.39%
DPS 1.05 0.61 1.26 0.86 0.74 0.53 0.27 25.38%
NAPS 0.5946 0.5682 0.5201 0.354 0.3106 0.2924 0.2804 13.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.49 1.67 1.74 1.18 0.67 0.54 0.50 -
P/RPS 1.53 2.56 3.14 1.51 1.73 1.54 1.12 5.33%
P/EPS 34.89 30.70 29.15 22.87 20.24 18.37 25.00 5.70%
EY 2.87 3.26 3.43 4.37 4.94 5.44 4.00 -5.38%
DY 2.35 1.20 2.41 3.22 5.22 4.63 2.50 -1.02%
P/NAPS 0.75 0.89 1.01 0.75 0.46 0.39 0.38 11.99%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 21/05/14 22/05/13 23/05/12 24/05/11 26/05/10 27/05/09 -
Price 1.60 1.73 2.09 1.35 0.68 0.51 0.50 -
P/RPS 1.64 2.66 3.77 1.73 1.75 1.45 1.12 6.55%
P/EPS 37.47 31.80 35.01 26.16 20.54 17.35 25.00 6.97%
EY 2.67 3.14 2.86 3.82 4.87 5.76 4.00 -6.51%
DY 2.19 1.16 2.01 2.81 5.15 4.90 2.50 -2.18%
P/NAPS 0.81 0.93 1.21 0.86 0.47 0.37 0.38 13.43%

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