[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 18.52%
YoY- 76.68%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 451,952 410,268 441,199 430,402 413,872 366,320 416,600 5.58%
PBT 44,406 53,856 46,791 43,433 36,930 23,740 23,046 54.90%
Tax -9,004 -10,500 -11,348 -8,682 -6,664 -3,076 -7,385 14.14%
NP 35,402 43,356 35,443 34,750 30,266 20,664 15,661 72.32%
-
NP to SH 34,406 41,276 35,593 32,866 27,730 17,996 17,302 58.20%
-
Tax Rate 20.28% 19.50% 24.25% 19.99% 18.04% 12.96% 32.04% -
Total Cost 416,550 366,912 405,756 395,652 383,606 345,656 400,939 2.58%
-
Net Worth 256,390 234,296 223,982 237,682 209,001 199,748 195,044 20.01%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 22,055 14,955 9,954 7,327 7,464 14,934 3,266 257.68%
Div Payout % 64.10% 36.23% 27.97% 22.29% 26.92% 82.99% 18.88% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 256,390 234,296 223,982 237,682 209,001 199,748 195,044 20.01%
NOSH 275,689 249,251 248,868 248,813 93,304 93,340 93,322 106.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.83% 10.57% 8.03% 8.07% 7.31% 5.64% 3.76% -
ROE 13.42% 17.62% 15.89% 13.83% 13.27% 9.01% 8.87% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 163.94 164.60 177.28 313.27 443.57 392.46 446.41 -48.74%
EPS 12.48 16.56 14.31 30.43 29.72 19.28 18.54 -23.21%
DPS 8.00 6.00 4.00 5.33 8.00 16.00 3.50 73.60%
NAPS 0.93 0.94 0.90 1.73 2.24 2.14 2.09 -41.74%
Adjusted Per Share Value based on latest NOSH - 248,813
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 145.57 132.14 142.11 138.63 133.30 117.99 134.18 5.58%
EPS 11.08 13.29 11.46 10.59 8.93 5.80 5.57 58.23%
DPS 7.10 4.82 3.21 2.36 2.40 4.81 1.05 258.00%
NAPS 0.8258 0.7546 0.7214 0.7656 0.6732 0.6434 0.6282 20.02%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.59 1.36 1.24 0.88 2.05 1.70 2.09 -
P/RPS 0.97 0.83 0.70 0.28 0.46 0.43 0.47 62.17%
P/EPS 12.74 8.21 8.67 3.68 6.90 8.82 11.27 8.52%
EY 7.85 12.18 11.53 27.18 14.50 11.34 8.87 -7.82%
DY 5.03 4.41 3.23 6.06 3.90 9.41 1.67 108.70%
P/NAPS 1.71 1.45 1.38 0.51 0.92 0.79 1.00 43.04%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 29/05/17 22/02/17 22/11/16 29/08/16 30/05/16 29/02/16 -
Price 1.43 1.65 1.42 1.23 2.37 1.86 1.81 -
P/RPS 0.87 1.00 0.80 0.39 0.53 0.47 0.41 65.20%
P/EPS 11.46 9.96 9.93 5.14 7.97 9.65 9.76 11.30%
EY 8.73 10.04 10.07 19.45 12.54 10.37 10.24 -10.09%
DY 5.59 3.64 2.82 4.34 3.38 8.60 1.93 103.32%
P/NAPS 1.54 1.76 1.58 0.71 1.06 0.87 0.87 46.38%

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