[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.94%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 240,422 245,816 241,384 235,742 226,668 207,176 246,361 -1.61%
PBT 14,154 30,500 27,148 29,626 28,106 25,156 27,554 -35.93%
Tax -4,502 -10,184 -6,628 -7,330 -5,650 -2,884 -4,663 -2.32%
NP 9,652 20,316 20,520 22,296 22,456 22,272 22,891 -43.85%
-
NP to SH 9,596 20,528 20,592 22,244 22,456 22,288 22,817 -43.95%
-
Tax Rate 31.81% 33.39% 24.41% 24.74% 20.10% 11.46% 16.92% -
Total Cost 230,770 225,500 220,864 213,446 204,212 184,904 223,470 2.17%
-
Net Worth 173,544 176,412 168,805 168,505 167,066 161,466 123,877 25.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,712 7,547 6,678 8,937 7,839 15,679 2,818 20.22%
Div Payout % 38.68% 36.76% 32.43% 40.18% 34.91% 70.35% 12.35% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 173,544 176,412 168,805 168,505 167,066 161,466 123,877 25.27%
NOSH 92,804 94,338 92,750 93,097 93,333 93,333 74,178 16.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.01% 8.26% 8.50% 9.46% 9.91% 10.75% 9.29% -
ROE 5.53% 11.64% 12.20% 13.20% 13.44% 13.80% 18.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 259.06 260.57 260.25 253.22 242.86 221.97 332.12 -15.30%
EPS 10.34 21.76 22.07 23.89 24.06 23.88 30.86 -51.85%
DPS 4.00 8.00 7.20 9.60 8.40 16.80 3.80 3.48%
NAPS 1.87 1.87 1.82 1.81 1.79 1.73 1.67 7.85%
Adjusted Per Share Value based on latest NOSH - 92,241
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.20 79.95 78.51 76.68 73.72 67.38 80.13 -1.61%
EPS 3.12 6.68 6.70 7.23 7.30 7.25 7.42 -43.96%
DPS 1.21 2.45 2.17 2.91 2.55 5.10 0.92 20.10%
NAPS 0.5645 0.5738 0.549 0.5481 0.5434 0.5252 0.4029 25.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.69 1.67 1.67 1.73 1.90 1.74 1.66 -
P/RPS 0.65 0.64 0.64 0.68 0.78 0.78 0.50 19.17%
P/EPS 16.34 7.67 7.52 7.24 7.90 7.29 5.40 109.62%
EY 6.12 13.03 13.29 13.81 12.66 13.72 18.53 -52.31%
DY 2.37 4.79 4.31 5.55 4.42 9.66 2.29 2.32%
P/NAPS 0.90 0.89 0.92 0.96 1.06 1.01 0.99 -6.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 28/02/14 20/11/13 21/08/13 22/05/13 28/02/13 -
Price 1.71 1.73 1.70 1.77 1.88 2.09 1.82 -
P/RPS 0.66 0.66 0.65 0.70 0.77 0.94 0.55 12.96%
P/EPS 16.54 7.95 7.66 7.41 7.81 8.75 5.92 98.74%
EY 6.05 12.58 13.06 13.50 12.80 11.43 16.90 -49.67%
DY 2.34 4.62 4.24 5.42 4.47 8.04 2.09 7.84%
P/NAPS 0.91 0.93 0.93 0.98 1.05 1.21 1.09 -11.36%

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