[ABLEGLOB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.75%
YoY- 26.64%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 245,816 241,384 235,742 226,668 207,176 246,361 240,578 1.44%
PBT 30,500 27,148 29,626 28,106 25,156 27,554 27,040 8.36%
Tax -10,184 -6,628 -7,330 -5,650 -2,884 -4,663 -4,824 64.64%
NP 20,316 20,520 22,296 22,456 22,272 22,891 22,216 -5.79%
-
NP to SH 20,528 20,592 22,244 22,456 22,288 22,817 22,216 -5.13%
-
Tax Rate 33.39% 24.41% 24.74% 20.10% 11.46% 16.92% 17.84% -
Total Cost 225,500 220,864 213,446 204,212 184,904 223,470 218,362 2.16%
-
Net Worth 176,412 168,805 168,505 167,066 161,466 123,877 120,363 29.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,547 6,678 8,937 7,839 15,679 2,818 3,545 65.56%
Div Payout % 36.76% 32.43% 40.18% 34.91% 70.35% 12.35% 15.96% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 176,412 168,805 168,505 167,066 161,466 123,877 120,363 29.05%
NOSH 94,338 92,750 93,097 93,333 93,333 74,178 69,979 22.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.26% 8.50% 9.46% 9.91% 10.75% 9.29% 9.23% -
ROE 11.64% 12.20% 13.20% 13.44% 13.80% 18.42% 18.46% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 260.57 260.25 253.22 242.86 221.97 332.12 343.79 -16.88%
EPS 21.76 22.07 23.89 24.06 23.88 30.86 31.75 -22.28%
DPS 8.00 7.20 9.60 8.40 16.80 3.80 5.07 35.57%
NAPS 1.87 1.82 1.81 1.79 1.73 1.67 1.72 5.73%
Adjusted Per Share Value based on latest NOSH - 93,399
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 79.95 78.51 76.68 73.72 67.38 80.13 78.25 1.44%
EPS 6.68 6.70 7.23 7.30 7.25 7.42 7.23 -5.14%
DPS 2.45 2.17 2.91 2.55 5.10 0.92 1.15 65.64%
NAPS 0.5738 0.549 0.5481 0.5434 0.5252 0.4029 0.3915 29.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.67 1.67 1.73 1.90 1.74 1.66 2.07 -
P/RPS 0.64 0.64 0.68 0.78 0.78 0.50 0.60 4.40%
P/EPS 7.67 7.52 7.24 7.90 7.29 5.40 6.52 11.44%
EY 13.03 13.29 13.81 12.66 13.72 18.53 15.34 -10.31%
DY 4.79 4.31 5.55 4.42 9.66 2.29 2.45 56.41%
P/NAPS 0.89 0.92 0.96 1.06 1.01 0.99 1.20 -18.07%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 20/11/13 21/08/13 22/05/13 28/02/13 30/11/12 -
Price 1.73 1.70 1.77 1.88 2.09 1.82 1.45 -
P/RPS 0.66 0.65 0.70 0.77 0.94 0.55 0.42 35.20%
P/EPS 7.95 7.66 7.41 7.81 8.75 5.92 4.57 44.69%
EY 12.58 13.06 13.50 12.80 11.43 16.90 21.89 -30.90%
DY 4.62 4.24 5.42 4.47 8.04 2.09 3.49 20.58%
P/NAPS 0.93 0.93 0.98 1.05 1.21 1.09 0.84 7.02%

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