[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.51%
YoY- 26.64%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 61,454 241,384 176,807 113,334 51,794 246,361 180,434 -51.26%
PBT 7,625 27,148 22,220 14,053 6,289 27,554 20,280 -47.93%
Tax -2,546 -6,628 -5,498 -2,825 -721 -4,663 -3,618 -20.90%
NP 5,079 20,520 16,722 11,228 5,568 22,891 16,662 -54.73%
-
NP to SH 5,132 20,592 16,683 11,228 5,572 22,817 16,662 -54.42%
-
Tax Rate 33.39% 24.41% 24.74% 20.10% 11.46% 16.92% 17.84% -
Total Cost 56,375 220,864 160,085 102,106 46,226 223,470 163,772 -50.91%
-
Net Worth 176,412 168,805 168,505 167,066 161,466 123,877 120,363 29.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,886 6,678 6,702 3,919 3,919 2,818 2,659 -20.48%
Div Payout % 36.76% 32.43% 40.18% 34.91% 70.35% 12.35% 15.96% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 176,412 168,805 168,505 167,066 161,466 123,877 120,363 29.05%
NOSH 94,338 92,750 93,097 93,333 93,333 74,178 69,979 22.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.26% 8.50% 9.46% 9.91% 10.75% 9.29% 9.23% -
ROE 2.91% 12.20% 9.90% 6.72% 3.45% 18.42% 13.84% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.14 260.25 189.92 121.43 55.49 332.12 257.84 -60.06%
EPS 5.44 22.07 17.92 12.03 5.97 30.86 23.81 -62.66%
DPS 2.00 7.20 7.20 4.20 4.20 3.80 3.80 -34.83%
NAPS 1.87 1.82 1.81 1.79 1.73 1.67 1.72 5.73%
Adjusted Per Share Value based on latest NOSH - 93,399
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.99 78.51 57.51 36.86 16.85 80.13 58.69 -51.26%
EPS 1.67 6.70 5.43 3.65 1.81 7.42 5.42 -54.41%
DPS 0.61 2.17 2.18 1.27 1.27 0.92 0.86 -20.48%
NAPS 0.5738 0.549 0.5481 0.5434 0.5252 0.4029 0.3915 29.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.67 1.67 1.73 1.90 1.74 1.66 2.07 -
P/RPS 2.56 0.64 0.91 1.56 3.14 0.50 0.80 117.30%
P/EPS 30.70 7.52 9.65 15.79 29.15 5.40 8.69 132.13%
EY 3.26 13.29 10.36 6.33 3.43 18.53 11.50 -56.87%
DY 1.20 4.31 4.16 2.21 2.41 2.29 1.84 -24.81%
P/NAPS 0.89 0.92 0.96 1.06 1.01 0.99 1.20 -18.07%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 20/11/13 21/08/13 22/05/13 28/02/13 30/11/12 -
Price 1.73 1.70 1.77 1.88 2.09 1.82 1.45 -
P/RPS 2.66 0.65 0.93 1.55 3.77 0.55 0.56 182.84%
P/EPS 31.80 7.66 9.88 15.63 35.01 5.92 6.09 201.28%
EY 3.14 13.06 10.12 6.40 2.86 16.90 16.42 -66.84%
DY 1.16 4.24 4.07 2.23 2.01 2.09 2.62 -41.93%
P/NAPS 0.93 0.93 0.98 1.05 1.21 1.09 0.84 7.02%

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