[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.82%
YoY- -53.49%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 408,816 363,112 316,779 281,164 240,422 245,816 241,384 42.22%
PBT 30,660 24,460 18,358 14,764 14,154 30,500 27,148 8.47%
Tax -7,974 -5,564 -6,339 -4,412 -4,502 -10,184 -6,628 13.15%
NP 22,686 18,896 12,019 10,352 9,652 20,316 20,520 6.93%
-
NP to SH 21,328 15,924 12,979 10,346 9,596 20,528 20,592 2.37%
-
Tax Rate 26.01% 22.75% 34.53% 29.88% 31.81% 33.39% 24.41% -
Total Cost 386,130 344,216 304,760 270,812 230,770 225,500 220,864 45.27%
-
Net Worth 191,261 184,599 180,973 175,346 173,544 176,412 168,805 8.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,530 13,052 1,865 2,487 3,712 7,547 6,678 -1.48%
Div Payout % 30.62% 81.97% 14.37% 24.04% 38.68% 36.76% 32.43% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 191,261 184,599 180,973 175,346 173,544 176,412 168,805 8.70%
NOSH 93,298 93,231 93,285 93,269 92,804 94,338 92,750 0.39%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.55% 5.20% 3.79% 3.68% 4.01% 8.26% 8.50% -
ROE 11.15% 8.63% 7.17% 5.90% 5.53% 11.64% 12.20% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 438.18 389.47 339.58 301.45 259.06 260.57 260.25 41.66%
EPS 22.86 17.08 13.91 11.09 10.34 21.76 22.07 2.37%
DPS 7.00 14.00 2.00 2.67 4.00 8.00 7.20 -1.86%
NAPS 2.05 1.98 1.94 1.88 1.87 1.87 1.82 8.28%
Adjusted Per Share Value based on latest NOSH - 94,031
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 132.97 118.10 103.03 91.45 78.20 79.95 78.51 42.22%
EPS 6.94 5.18 4.22 3.37 3.12 6.68 6.70 2.38%
DPS 2.12 4.25 0.61 0.81 1.21 2.45 2.17 -1.54%
NAPS 0.6221 0.6004 0.5886 0.5703 0.5645 0.5738 0.549 8.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.51 1.49 1.35 1.50 1.69 1.67 1.67 -
P/RPS 0.34 0.38 0.40 0.50 0.65 0.64 0.64 -34.48%
P/EPS 6.61 8.72 9.70 13.52 16.34 7.67 7.52 -8.26%
EY 15.14 11.46 10.31 7.40 6.12 13.03 13.29 9.10%
DY 4.64 9.40 1.48 1.78 2.37 4.79 4.31 5.05%
P/NAPS 0.74 0.75 0.70 0.80 0.90 0.89 0.92 -13.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 27/02/15 25/11/14 20/08/14 21/05/14 28/02/14 -
Price 1.28 1.60 1.61 1.44 1.71 1.73 1.70 -
P/RPS 0.29 0.41 0.47 0.48 0.66 0.66 0.65 -41.69%
P/EPS 5.60 9.37 11.57 12.98 16.54 7.95 7.66 -18.89%
EY 17.86 10.68 8.64 7.70 6.05 12.58 13.06 23.27%
DY 5.47 8.75 1.24 1.85 2.34 4.62 4.24 18.56%
P/NAPS 0.62 0.81 0.83 0.77 0.91 0.93 0.93 -23.74%

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