[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.43%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 281,164 240,422 245,816 241,384 235,742 226,668 207,176 22.55%
PBT 14,764 14,154 30,500 27,148 29,626 28,106 25,156 -29.87%
Tax -4,412 -4,502 -10,184 -6,628 -7,330 -5,650 -2,884 32.73%
NP 10,352 9,652 20,316 20,520 22,296 22,456 22,272 -39.96%
-
NP to SH 10,346 9,596 20,528 20,592 22,244 22,456 22,288 -40.02%
-
Tax Rate 29.88% 31.81% 33.39% 24.41% 24.74% 20.10% 11.46% -
Total Cost 270,812 230,770 225,500 220,864 213,446 204,212 184,904 28.93%
-
Net Worth 175,346 173,544 176,412 168,805 168,505 167,066 161,466 5.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,487 3,712 7,547 6,678 8,937 7,839 15,679 -70.66%
Div Payout % 24.04% 38.68% 36.76% 32.43% 40.18% 34.91% 70.35% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 175,346 173,544 176,412 168,805 168,505 167,066 161,466 5.64%
NOSH 93,269 92,804 94,338 92,750 93,097 93,333 93,333 -0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.68% 4.01% 8.26% 8.50% 9.46% 9.91% 10.75% -
ROE 5.90% 5.53% 11.64% 12.20% 13.20% 13.44% 13.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 301.45 259.06 260.57 260.25 253.22 242.86 221.97 22.61%
EPS 11.09 10.34 21.76 22.07 23.89 24.06 23.88 -40.00%
DPS 2.67 4.00 8.00 7.20 9.60 8.40 16.80 -70.62%
NAPS 1.88 1.87 1.87 1.82 1.81 1.79 1.73 5.69%
Adjusted Per Share Value based on latest NOSH - 92,576
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 91.45 78.20 79.95 78.51 76.68 73.72 67.38 22.56%
EPS 3.37 3.12 6.68 6.70 7.23 7.30 7.25 -39.96%
DPS 0.81 1.21 2.45 2.17 2.91 2.55 5.10 -70.63%
NAPS 0.5703 0.5645 0.5738 0.549 0.5481 0.5434 0.5252 5.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.50 1.69 1.67 1.67 1.73 1.90 1.74 -
P/RPS 0.50 0.65 0.64 0.64 0.68 0.78 0.78 -25.63%
P/EPS 13.52 16.34 7.67 7.52 7.24 7.90 7.29 50.89%
EY 7.40 6.12 13.03 13.29 13.81 12.66 13.72 -33.71%
DY 1.78 2.37 4.79 4.31 5.55 4.42 9.66 -67.58%
P/NAPS 0.80 0.90 0.89 0.92 0.96 1.06 1.01 -14.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 20/08/14 21/05/14 28/02/14 20/11/13 21/08/13 22/05/13 -
Price 1.44 1.71 1.73 1.70 1.77 1.88 2.09 -
P/RPS 0.48 0.66 0.66 0.65 0.70 0.77 0.94 -36.08%
P/EPS 12.98 16.54 7.95 7.66 7.41 7.81 8.75 30.03%
EY 7.70 6.05 12.58 13.06 13.50 12.80 11.43 -23.13%
DY 1.85 2.34 4.62 4.24 5.42 4.47 8.04 -62.41%
P/NAPS 0.77 0.91 0.93 0.93 0.98 1.05 1.21 -25.99%

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