[ABLEGLOB] YoY TTM 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- 12.92%
YoY- 91.14%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 346,102 251,044 243,615 163,088 98,736 100,781 114,829 20.17%
PBT 16,848 28,484 29,827 15,182 9,113 8,568 6,366 17.60%
Tax -5,185 -8,453 -4,980 -2,716 -2,591 -2,985 788 -
NP 11,663 20,031 24,847 12,466 6,522 5,583 7,154 8.48%
-
NP to SH 11,884 20,105 24,807 12,466 6,522 5,583 7,152 8.82%
-
Tax Rate 30.78% 29.68% 16.70% 17.89% 28.43% 34.84% -12.38% -
Total Cost 334,439 231,013 218,768 150,622 92,214 95,198 107,675 20.78%
-
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 5,737 4,653 3,919 2,660 2,311 2,458 824 38.16%
Div Payout % 48.28% 23.15% 15.80% 21.34% 35.44% 44.04% 11.53% -
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 3.37% 7.98% 10.20% 7.64% 6.61% 5.54% 6.23% -
ROE 6.44% 11.40% 15.36% 11.34% 6.76% 6.15% 8.22% -
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 371.23 266.11 261.02 232.98 149.50 154.32 174.12 13.44%
EPS 12.75 21.31 26.58 17.81 9.88 8.55 10.84 2.74%
DPS 6.15 4.93 4.20 3.80 3.50 3.75 1.25 30.39%
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 111.48 80.86 78.47 52.53 31.80 32.46 36.99 20.17%
EPS 3.83 6.48 7.99 4.02 2.10 1.80 2.30 8.86%
DPS 1.85 1.50 1.26 0.86 0.74 0.79 0.27 37.79%
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 0.40 0.63 0.67 0.51 0.45 0.35 0.29 5.50%
P/EPS 11.69 7.84 6.55 6.63 6.78 6.32 4.61 16.76%
EY 8.55 12.76 15.28 15.09 14.74 15.83 21.69 -14.36%
DY 4.13 2.95 2.41 3.22 5.22 6.94 2.50 8.72%
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 0.43 0.65 0.80 0.58 0.45 0.33 0.29 6.78%
P/EPS 12.55 8.12 7.86 7.58 6.89 5.97 4.61 18.15%
EY 7.97 12.32 12.72 13.19 14.52 16.76 21.69 -15.36%
DY 3.85 2.85 2.01 2.81 5.15 7.35 2.50 7.45%
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