[ABLEGLOB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -0.31%
YoY- -7.9%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 316,779 281,164 240,422 245,816 241,384 235,742 226,668 24.92%
PBT 18,358 14,764 14,154 30,500 27,148 29,626 28,106 -24.66%
Tax -6,339 -4,412 -4,502 -10,184 -6,628 -7,330 -5,650 7.95%
NP 12,019 10,352 9,652 20,316 20,520 22,296 22,456 -34.00%
-
NP to SH 12,979 10,346 9,596 20,528 20,592 22,244 22,456 -30.54%
-
Tax Rate 34.53% 29.88% 31.81% 33.39% 24.41% 24.74% 20.10% -
Total Cost 304,760 270,812 230,770 225,500 220,864 213,446 204,212 30.49%
-
Net Worth 180,973 175,346 173,544 176,412 168,805 168,505 167,066 5.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,865 2,487 3,712 7,547 6,678 8,937 7,839 -61.50%
Div Payout % 14.37% 24.04% 38.68% 36.76% 32.43% 40.18% 34.91% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 180,973 175,346 173,544 176,412 168,805 168,505 167,066 5.45%
NOSH 93,285 93,269 92,804 94,338 92,750 93,097 93,333 -0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.79% 3.68% 4.01% 8.26% 8.50% 9.46% 9.91% -
ROE 7.17% 5.90% 5.53% 11.64% 12.20% 13.20% 13.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 339.58 301.45 259.06 260.57 260.25 253.22 242.86 24.96%
EPS 13.91 11.09 10.34 21.76 22.07 23.89 24.06 -30.53%
DPS 2.00 2.67 4.00 8.00 7.20 9.60 8.40 -61.48%
NAPS 1.94 1.88 1.87 1.87 1.82 1.81 1.79 5.49%
Adjusted Per Share Value based on latest NOSH - 94,338
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 103.03 91.45 78.20 79.95 78.51 76.68 73.72 24.92%
EPS 4.22 3.37 3.12 6.68 6.70 7.23 7.30 -30.53%
DPS 0.61 0.81 1.21 2.45 2.17 2.91 2.55 -61.36%
NAPS 0.5886 0.5703 0.5645 0.5738 0.549 0.5481 0.5434 5.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.35 1.50 1.69 1.67 1.67 1.73 1.90 -
P/RPS 0.40 0.50 0.65 0.64 0.64 0.68 0.78 -35.85%
P/EPS 9.70 13.52 16.34 7.67 7.52 7.24 7.90 14.62%
EY 10.31 7.40 6.12 13.03 13.29 13.81 12.66 -12.76%
DY 1.48 1.78 2.37 4.79 4.31 5.55 4.42 -51.68%
P/NAPS 0.70 0.80 0.90 0.89 0.92 0.96 1.06 -24.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 20/08/14 21/05/14 28/02/14 20/11/13 21/08/13 -
Price 1.61 1.44 1.71 1.73 1.70 1.77 1.88 -
P/RPS 0.47 0.48 0.66 0.66 0.65 0.70 0.77 -27.97%
P/EPS 11.57 12.98 16.54 7.95 7.66 7.41 7.81 29.86%
EY 8.64 7.70 6.05 12.58 13.06 13.50 12.80 -22.99%
DY 1.24 1.85 2.34 4.62 4.24 5.42 4.47 -57.36%
P/NAPS 0.83 0.77 0.91 0.93 0.93 0.98 1.05 -14.47%

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