[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

20-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -6.51%

YoY- -57.27%

Quarter Report

2Q 2014 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Cumulative Result
Revenue	90,778	316,779	210,873	120,211	61,454	241,384	176,807	-35.90%
YoY %	-71.34%	50.22%	75.42%	95.61%	-74.54%	36.52%	-	-
Horiz. %	51.34%	179.17%	119.27%	67.99%	34.76%	136.52%	100.00%	-
PBT	6,115	18,358	11,073	7,077	7,625	27,148	22,220	-57.72%
YoY %	-66.69%	65.79%	56.46%	-7.19%	-71.91%	22.18%	-	-
Horiz. %	27.52%	82.62%	49.83%	31.85%	34.32%	122.18%	100.00%	-
Tax	-1,391	-6,339	-3,309	-2,251	-2,546	-6,628	-5,498	-60.03%
YoY %	78.06%	-91.57%	-47.00%	11.59%	61.59%	-20.55%	-	-
Horiz. %	25.30%	115.30%	60.19%	40.94%	46.31%	120.55%	100.00%	-
NP	4,724	12,019	7,764	4,826	5,079	20,520	16,722	-56.97%
YoY %	-60.70%	54.80%	60.88%	-4.98%	-75.25%	22.71%	-	-
Horiz. %	28.25%	71.88%	46.43%	28.86%	30.37%	122.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,981	12,979	7,760	4,798	5,132	20,592	16,683	-61.56%
YoY %	-69.33%	67.26%	61.73%	-6.51%	-75.08%	23.43%	-	-
Horiz. %	23.86%	77.80%	46.51%	28.76%	30.76%	123.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.75%	34.53%	29.88%	31.81%	33.39%	24.41%	24.74%	-
YoY %	-34.12%	15.56%	-6.07%	-4.73%	36.79%	-1.33%	-	-
Horiz. %	91.96%	139.57%	120.78%	128.58%	134.96%	98.67%	100.00%	-
Total Cost	86,054	304,760	203,109	115,385	56,375	220,864	160,085	-33.91%
YoY %	-71.76%	50.05%	76.03%	104.67%	-74.48%	37.97%	-	-
Horiz. %	53.76%	190.37%	126.88%	72.08%	35.22%	137.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,599	180,973	175,346	173,544	176,412	168,805	168,505	6.27%
YoY %	2.00%	3.21%	1.04%	-1.63%	4.51%	0.18%	-	-
Horiz. %	109.55%	107.40%	104.06%	102.99%	104.69%	100.18%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	3,263	1,865	1,865	1,856	1,886	6,678	6,702	-38.13%
YoY %	74.96%	0.00%	0.48%	-1.59%	-71.76%	-0.36%	-	-
Horiz. %	48.69%	27.83%	27.83%	27.69%	28.14%	99.64%	100.00%	-
Div Payout %	81.97%	14.37%	24.04%	38.68%	36.76%	32.43%	40.18%	-
YoY %	470.42%	-40.22%	-37.85%	5.22%	13.35%	-19.29%	-	-
Horiz. %	204.01%	35.76%	59.83%	96.27%	91.49%	80.71%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	184,599	180,973	175,346	173,544	176,412	168,805	168,505	6.27%
YoY %	2.00%	3.21%	1.04%	-1.63%	4.51%	0.18%	-	-
Horiz. %	109.55%	107.40%	104.06%	102.99%	104.69%	100.18%	100.00%	-
NOSH	93,231	93,285	93,269	92,804	94,338	92,750	93,097	0.09%
YoY %	-0.06%	0.02%	0.50%	-1.63%	1.71%	-0.37%	-	-
Horiz. %	100.14%	100.20%	100.18%	99.69%	101.33%	99.63%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	5.20%	3.79%	3.68%	4.01%	8.26%	8.50%	9.46%	-
YoY %	37.20%	2.99%	-8.23%	-51.45%	-2.82%	-10.15%	-	-
Horiz. %	54.97%	40.06%	38.90%	42.39%	87.32%	89.85%	100.00%	-
ROE	2.16%	7.17%	4.43%	2.76%	2.91%	12.20%	9.90%	-
YoY %	-69.87%	61.85%	60.51%	-5.15%	-76.15%	23.23%	-	-
Horiz. %	21.82%	72.42%	44.75%	27.88%	29.39%	123.23%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	97.37	339.58	226.09	129.53	65.14	260.25	189.92	-35.96%
YoY %	-71.33%	50.20%	74.55%	98.85%	-74.97%	37.03%	-	-
Horiz. %	51.27%	178.80%	119.04%	68.20%	34.30%	137.03%	100.00%	-
EPS	4.27	13.91	8.32	5.17	5.44	22.07	17.92	-61.59%
YoY %	-69.30%	67.19%	60.93%	-4.96%	-75.35%	23.16%	-	-
Horiz. %	23.83%	77.62%	46.43%	28.85%	30.36%	123.16%	100.00%	-
DPS	3.50	2.00	2.00	2.00	2.00	7.20	7.20	-38.20%
YoY %	75.00%	0.00%	0.00%	0.00%	-72.22%	0.00%	-	-
Horiz. %	48.61%	27.78%	27.78%	27.78%	27.78%	100.00%	100.00%	-
NAPS	1.98	1.94	1.88	1.87	1.87	1.82	1.81	6.17%
YoY %	2.06%	3.19%	0.53%	0.00%	2.75%	0.55%	-	-
Horiz. %	109.39%	107.18%	103.87%	103.31%	103.31%	100.55%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 123,703
RPS	29.53	103.03	68.59	39.10	19.99	78.51	57.51	-35.90%
YoY %	-71.34%	50.21%	75.42%	95.60%	-74.54%	36.52%	-	-
Horiz. %	51.35%	179.15%	119.27%	67.99%	34.76%	136.52%	100.00%	-
EPS	1.29	4.22	2.52	1.56	1.67	6.70	5.43	-61.67%
YoY %	-69.43%	67.46%	61.54%	-6.59%	-75.07%	23.39%	-	-
Horiz. %	23.76%	77.72%	46.41%	28.73%	30.76%	123.39%	100.00%	-
DPS	1.06	0.61	0.61	0.60	0.61	2.17	2.18	-38.19%
YoY %	73.77%	0.00%	1.67%	-1.64%	-71.89%	-0.46%	-	-
Horiz. %	48.62%	27.98%	27.98%	27.52%	27.98%	99.54%	100.00%	-
NAPS	0.6004	0.5886	0.5703	0.5645	0.5738	0.549	0.5481	6.27%
YoY %	2.00%	3.21%	1.03%	-1.62%	4.52%	0.16%	-	-
Horiz. %	109.54%	107.39%	104.05%	102.99%	104.69%	100.16%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	1.49	1.35	1.50	1.69	1.67	1.67	1.73	-
P/RPS	1.53	0.40	0.66	1.30	2.56	0.64	0.91	41.43%
YoY %	282.50%	-39.39%	-49.23%	-49.22%	300.00%	-29.67%	-	-
Horiz. %	168.13%	43.96%	72.53%	142.86%	281.32%	70.33%	100.00%	-
P/EPS	34.89	9.70	18.03	32.69	30.70	7.52	9.65	135.75%
YoY %	259.69%	-46.20%	-44.85%	6.48%	308.24%	-22.07%	-	-
Horiz. %	361.55%	100.52%	186.84%	338.76%	318.13%	77.93%	100.00%	-
EY	2.87	10.31	5.55	3.06	3.26	13.29	10.36	-57.53%
YoY %	-72.16%	85.77%	81.37%	-6.13%	-75.47%	28.28%	-	-
Horiz. %	27.70%	99.52%	53.57%	29.54%	31.47%	128.28%	100.00%	-
DY	2.35	1.48	1.33	1.18	1.20	4.31	4.16	-31.68%
YoY %	58.78%	11.28%	12.71%	-1.67%	-72.16%	3.61%	-	-
Horiz. %	56.49%	35.58%	31.97%	28.37%	28.85%	103.61%	100.00%	-
P/NAPS	0.75	0.70	0.80	0.90	0.89	0.92	0.96	-15.18%
YoY %	7.14%	-12.50%	-11.11%	1.12%	-3.26%	-4.17%	-	-
Horiz. %	78.12%	72.92%	83.33%	93.75%	92.71%	95.83%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/15	27/02/15	25/11/14	20/08/14	21/05/14	28/02/14	20/11/13	-
Price	1.60	1.61	1.44	1.71	1.73	1.70	1.77	-
P/RPS	1.64	0.47	0.64	1.32	2.66	0.65	0.93	46.01%
YoY %	248.94%	-26.56%	-51.52%	-50.38%	309.23%	-30.11%	-	-
Horiz. %	176.34%	50.54%	68.82%	141.94%	286.02%	69.89%	100.00%	-
P/EPS	37.47	11.57	17.31	33.08	31.80	7.66	9.88	143.39%
YoY %	223.85%	-33.16%	-47.67%	4.03%	315.14%	-22.47%	-	-
Horiz. %	379.25%	117.11%	175.20%	334.82%	321.86%	77.53%	100.00%	-
EY	2.67	8.64	5.78	3.02	3.14	13.06	10.12	-58.89%
YoY %	-69.10%	49.48%	91.39%	-3.82%	-75.96%	29.05%	-	-
Horiz. %	26.38%	85.38%	57.11%	29.84%	31.03%	129.05%	100.00%	-
DY	2.19	1.24	1.39	1.17	1.16	4.24	4.07	-33.86%
YoY %	76.61%	-10.79%	18.80%	0.86%	-72.64%	4.18%	-	-
Horiz. %	53.81%	30.47%	34.15%	28.75%	28.50%	104.18%	100.00%	-
P/NAPS	0.81	0.83	0.77	0.91	0.93	0.93	0.98	-11.93%
YoY %	-2.41%	7.79%	-15.38%	-2.15%	0.00%	-5.10%	-	-
Horiz. %	82.65%	84.69%	78.57%	92.86%	94.90%	94.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos