[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -6.99%
YoY- 33.31%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 430,402 413,872 366,320 416,600 403,098 408,816 363,112 11.96%
PBT 43,433 36,930 23,740 23,046 26,341 30,660 24,460 46.48%
Tax -8,682 -6,664 -3,076 -7,385 -7,330 -7,974 -5,564 34.42%
NP 34,750 30,266 20,664 15,661 19,010 22,686 18,896 49.93%
-
NP to SH 32,866 27,730 17,996 17,302 18,602 21,328 15,924 61.89%
-
Tax Rate 19.99% 18.04% 12.96% 32.04% 27.83% 26.01% 22.75% -
Total Cost 395,652 383,606 345,656 400,939 384,088 386,130 344,216 9.70%
-
Net Worth 237,682 209,001 199,748 195,044 191,315 191,261 184,599 18.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,327 7,464 14,934 3,266 4,355 6,530 13,052 -31.87%
Div Payout % 22.29% 26.92% 82.99% 18.88% 23.41% 30.62% 81.97% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 237,682 209,001 199,748 195,044 191,315 191,261 184,599 18.29%
NOSH 248,813 93,304 93,340 93,322 93,324 93,298 93,231 92.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.07% 7.31% 5.64% 3.76% 4.72% 5.55% 5.20% -
ROE 13.83% 13.27% 9.01% 8.87% 9.72% 11.15% 8.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 313.27 443.57 392.46 446.41 431.93 438.18 389.47 -13.47%
EPS 30.43 29.72 19.28 18.54 19.93 22.86 17.08 46.80%
DPS 5.33 8.00 16.00 3.50 4.67 7.00 14.00 -47.37%
NAPS 1.73 2.24 2.14 2.09 2.05 2.05 1.98 -8.58%
Adjusted Per Share Value based on latest NOSH - 93,286
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 139.99 134.61 119.15 135.50 131.11 132.97 118.10 11.96%
EPS 10.69 9.02 5.85 5.63 6.05 6.94 5.18 61.87%
DPS 2.38 2.43 4.86 1.06 1.42 2.12 4.25 -31.98%
NAPS 0.7731 0.6798 0.6497 0.6344 0.6223 0.6221 0.6004 18.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.88 2.05 1.70 2.09 1.55 1.51 1.49 -
P/RPS 0.28 0.46 0.43 0.47 0.36 0.34 0.38 -18.37%
P/EPS 3.68 6.90 8.82 11.27 7.78 6.61 8.72 -43.64%
EY 27.18 14.50 11.34 8.87 12.86 15.14 11.46 77.56%
DY 6.06 3.90 9.41 1.67 3.01 4.64 9.40 -25.31%
P/NAPS 0.51 0.92 0.79 1.00 0.76 0.74 0.75 -22.61%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 30/05/16 29/02/16 24/11/15 26/08/15 29/05/15 -
Price 1.23 2.37 1.86 1.81 2.80 1.28 1.60 -
P/RPS 0.39 0.53 0.47 0.41 0.65 0.29 0.41 -3.27%
P/EPS 5.14 7.97 9.65 9.76 14.05 5.60 9.37 -32.91%
EY 19.45 12.54 10.37 10.24 7.12 17.86 10.68 48.96%
DY 4.34 3.38 8.60 1.93 1.67 5.47 8.75 -37.26%
P/NAPS 0.71 1.06 0.87 0.87 1.37 0.62 0.81 -8.38%

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