[ABLEGLOB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 22.69%
YoY- -22.43%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 416,600 403,098 408,816 363,112 316,779 281,164 240,422 44.12%
PBT 23,046 26,341 30,660 24,460 18,358 14,764 14,154 38.27%
Tax -7,385 -7,330 -7,974 -5,564 -6,339 -4,412 -4,502 38.96%
NP 15,661 19,010 22,686 18,896 12,019 10,352 9,652 37.95%
-
NP to SH 17,302 18,602 21,328 15,924 12,979 10,346 9,596 47.98%
-
Tax Rate 32.04% 27.83% 26.01% 22.75% 34.53% 29.88% 31.81% -
Total Cost 400,939 384,088 386,130 344,216 304,760 270,812 230,770 44.37%
-
Net Worth 195,044 191,315 191,261 184,599 180,973 175,346 173,544 8.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,266 4,355 6,530 13,052 1,865 2,487 3,712 -8.15%
Div Payout % 18.88% 23.41% 30.62% 81.97% 14.37% 24.04% 38.68% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 195,044 191,315 191,261 184,599 180,973 175,346 173,544 8.07%
NOSH 93,322 93,324 93,298 93,231 93,285 93,269 92,804 0.37%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.76% 4.72% 5.55% 5.20% 3.79% 3.68% 4.01% -
ROE 8.87% 9.72% 11.15% 8.63% 7.17% 5.90% 5.53% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 446.41 431.93 438.18 389.47 339.58 301.45 259.06 43.59%
EPS 18.54 19.93 22.86 17.08 13.91 11.09 10.34 47.43%
DPS 3.50 4.67 7.00 14.00 2.00 2.67 4.00 -8.49%
NAPS 2.09 2.05 2.05 1.98 1.94 1.88 1.87 7.67%
Adjusted Per Share Value based on latest NOSH - 93,231
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 135.50 131.11 132.97 118.10 103.03 91.45 78.20 44.11%
EPS 5.63 6.05 6.94 5.18 4.22 3.37 3.12 48.05%
DPS 1.06 1.42 2.12 4.25 0.61 0.81 1.21 -8.42%
NAPS 0.6344 0.6223 0.6221 0.6004 0.5886 0.5703 0.5645 8.07%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.09 1.55 1.51 1.49 1.35 1.50 1.69 -
P/RPS 0.47 0.36 0.34 0.38 0.40 0.50 0.65 -19.39%
P/EPS 11.27 7.78 6.61 8.72 9.70 13.52 16.34 -21.88%
EY 8.87 12.86 15.14 11.46 10.31 7.40 6.12 27.98%
DY 1.67 3.01 4.64 9.40 1.48 1.78 2.37 -20.76%
P/NAPS 1.00 0.76 0.74 0.75 0.70 0.80 0.90 7.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 26/08/15 29/05/15 27/02/15 25/11/14 20/08/14 -
Price 1.81 2.80 1.28 1.60 1.61 1.44 1.71 -
P/RPS 0.41 0.65 0.29 0.41 0.47 0.48 0.66 -27.13%
P/EPS 9.76 14.05 5.60 9.37 11.57 12.98 16.54 -29.58%
EY 10.24 7.12 17.86 10.68 8.64 7.70 6.05 41.88%
DY 1.93 1.67 5.47 8.75 1.24 1.85 2.34 -12.02%
P/NAPS 0.87 1.37 0.62 0.81 0.83 0.77 0.91 -2.94%

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