[ABLEGLOB] YoY TTM 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- 26.29%
YoY- 124.16%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 400,975 248,261 244,008 195,666 103,846 95,651 116,140 22.92%
PBT 26,612 20,172 30,935 18,334 10,627 8,443 7,383 23.81%
Tax -8,077 -6,054 -5,682 -2,591 -3,604 -3,102 595 -
NP 18,535 14,118 25,253 15,743 7,023 5,341 7,978 15.07%
-
NP to SH 18,823 14,173 25,229 15,743 7,023 5,341 7,976 15.37%
-
Tax Rate 30.35% 30.01% 18.37% 14.13% 33.91% 36.74% -8.06% -
Total Cost 382,440 234,143 218,755 179,923 96,823 90,310 108,162 23.41%
-
Net Worth 191,342 231,325 167,184 69,960 98,191 92,908 88,543 13.69%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,263 7,128 3,919 2,660 2,311 1,632 1,650 12.02%
Div Payout % 17.34% 50.29% 15.54% 16.90% 32.91% 30.57% 20.69% -
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 191,342 231,325 167,184 69,960 98,191 92,908 88,543 13.69%
NOSH 93,337 123,703 93,399 69,960 65,900 65,892 66,076 5.92%
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 4.62% 5.69% 10.35% 8.05% 6.76% 5.58% 6.87% -
ROE 9.84% 6.13% 15.09% 22.50% 7.15% 5.75% 9.01% -
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 429.59 200.69 261.25 279.68 157.58 145.16 175.76 16.05%
EPS 20.17 11.46 27.01 22.50 10.66 8.11 12.07 8.93%
DPS 3.50 5.76 4.20 3.80 3.50 2.50 2.50 5.76%
NAPS 2.05 1.87 1.79 1.00 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 129.15 79.96 78.59 63.02 33.45 30.81 37.41 22.92%
EPS 6.06 4.57 8.13 5.07 2.26 1.72 2.57 15.36%
DPS 1.05 2.30 1.26 0.86 0.74 0.53 0.53 12.06%
NAPS 0.6163 0.7451 0.5385 0.2253 0.3163 0.2993 0.2852 13.69%
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 0.35 0.84 0.73 0.46 0.51 0.41 0.26 5.07%
P/EPS 7.49 14.75 7.03 5.69 7.51 7.40 3.81 11.91%
EY 13.36 6.78 14.22 17.58 13.32 13.51 26.24 -10.63%
DY 2.32 3.41 2.21 2.97 4.38 4.17 5.43 -13.20%
P/NAPS 0.74 0.90 1.06 1.28 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 0.30 0.85 0.72 0.66 0.54 0.52 0.31 -0.54%
P/EPS 6.35 14.93 6.96 8.22 7.98 9.25 4.56 5.67%
EY 15.76 6.70 14.37 12.16 12.54 10.81 21.95 -5.36%
DY 2.73 3.37 2.23 2.06 4.12 3.33 4.55 -8.15%
P/NAPS 0.62 0.91 1.05 1.85 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