[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.78%
YoY- 79.79%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 413,872 366,320 416,600 403,098 408,816 363,112 316,779 19.53%
PBT 36,930 23,740 23,046 26,341 30,660 24,460 18,358 59.42%
Tax -6,664 -3,076 -7,385 -7,330 -7,974 -5,564 -6,339 3.39%
NP 30,266 20,664 15,661 19,010 22,686 18,896 12,019 85.19%
-
NP to SH 27,730 17,996 17,302 18,602 21,328 15,924 12,979 65.96%
-
Tax Rate 18.04% 12.96% 32.04% 27.83% 26.01% 22.75% 34.53% -
Total Cost 383,606 345,656 400,939 384,088 386,130 344,216 304,760 16.59%
-
Net Worth 209,001 199,748 195,044 191,315 191,261 184,599 180,973 10.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 7,464 14,934 3,266 4,355 6,530 13,052 1,865 152.28%
Div Payout % 26.92% 82.99% 18.88% 23.41% 30.62% 81.97% 14.37% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 209,001 199,748 195,044 191,315 191,261 184,599 180,973 10.08%
NOSH 93,304 93,340 93,322 93,324 93,298 93,231 93,285 0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.31% 5.64% 3.76% 4.72% 5.55% 5.20% 3.79% -
ROE 13.27% 9.01% 8.87% 9.72% 11.15% 8.63% 7.17% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 443.57 392.46 446.41 431.93 438.18 389.47 339.58 19.51%
EPS 29.72 19.28 18.54 19.93 22.86 17.08 13.91 65.96%
DPS 8.00 16.00 3.50 4.67 7.00 14.00 2.00 152.19%
NAPS 2.24 2.14 2.09 2.05 2.05 1.98 1.94 10.06%
Adjusted Per Share Value based on latest NOSH - 93,409
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 134.61 119.15 135.50 131.11 132.97 118.10 103.03 19.53%
EPS 9.02 5.85 5.63 6.05 6.94 5.18 4.22 66.00%
DPS 2.43 4.86 1.06 1.42 2.12 4.25 0.61 151.50%
NAPS 0.6798 0.6497 0.6344 0.6223 0.6221 0.6004 0.5886 10.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.05 1.70 2.09 1.55 1.51 1.49 1.35 -
P/RPS 0.46 0.43 0.47 0.36 0.34 0.38 0.40 9.77%
P/EPS 6.90 8.82 11.27 7.78 6.61 8.72 9.70 -20.33%
EY 14.50 11.34 8.87 12.86 15.14 11.46 10.31 25.55%
DY 3.90 9.41 1.67 3.01 4.64 9.40 1.48 90.89%
P/NAPS 0.92 0.79 1.00 0.76 0.74 0.75 0.70 20.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 24/11/15 26/08/15 29/05/15 27/02/15 -
Price 2.37 1.86 1.81 2.80 1.28 1.60 1.61 -
P/RPS 0.53 0.47 0.41 0.65 0.29 0.41 0.47 8.34%
P/EPS 7.97 9.65 9.76 14.05 5.60 9.37 11.57 -22.01%
EY 12.54 10.37 10.24 7.12 17.86 10.68 8.64 28.21%
DY 3.38 8.60 1.93 1.67 5.47 8.75 1.24 95.25%
P/NAPS 1.06 0.87 0.87 1.37 0.62 0.81 0.83 17.72%

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