[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 48.58%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 120,211 61,454 241,384 176,807 113,334 51,794 246,361 -38.10%
PBT 7,077 7,625 27,148 22,220 14,053 6,289 27,554 -59.69%
Tax -2,251 -2,546 -6,628 -5,498 -2,825 -721 -4,663 -38.54%
NP 4,826 5,079 20,520 16,722 11,228 5,568 22,891 -64.67%
-
NP to SH 4,798 5,132 20,592 16,683 11,228 5,572 22,817 -64.73%
-
Tax Rate 31.81% 33.39% 24.41% 24.74% 20.10% 11.46% 16.92% -
Total Cost 115,385 56,375 220,864 160,085 102,106 46,226 223,470 -35.71%
-
Net Worth 173,544 176,412 168,805 168,505 167,066 161,466 123,877 25.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,856 1,886 6,678 6,702 3,919 3,919 2,818 -24.35%
Div Payout % 38.68% 36.76% 32.43% 40.18% 34.91% 70.35% 12.35% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 173,544 176,412 168,805 168,505 167,066 161,466 123,877 25.27%
NOSH 92,804 94,338 92,750 93,097 93,333 93,333 74,178 16.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.01% 8.26% 8.50% 9.46% 9.91% 10.75% 9.29% -
ROE 2.76% 2.91% 12.20% 9.90% 6.72% 3.45% 18.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 129.53 65.14 260.25 189.92 121.43 55.49 332.12 -46.71%
EPS 5.17 5.44 22.07 17.92 12.03 5.97 30.86 -69.70%
DPS 2.00 2.00 7.20 7.20 4.20 4.20 3.80 -34.88%
NAPS 1.87 1.87 1.82 1.81 1.79 1.73 1.67 7.85%
Adjusted Per Share Value based on latest NOSH - 92,241
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.72 19.79 77.75 56.95 36.50 16.68 79.35 -38.10%
EPS 1.55 1.65 6.63 5.37 3.62 1.79 7.35 -64.67%
DPS 0.60 0.61 2.15 2.16 1.26 1.26 0.91 -24.30%
NAPS 0.559 0.5682 0.5437 0.5427 0.5381 0.5201 0.399 25.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.69 1.67 1.67 1.73 1.90 1.74 1.66 -
P/RPS 1.30 2.56 0.64 0.91 1.56 3.14 0.50 89.41%
P/EPS 32.69 30.70 7.52 9.65 15.79 29.15 5.40 233.25%
EY 3.06 3.26 13.29 10.36 6.33 3.43 18.53 -69.99%
DY 1.18 1.20 4.31 4.16 2.21 2.41 2.29 -35.80%
P/NAPS 0.90 0.89 0.92 0.96 1.06 1.01 0.99 -6.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 28/02/14 20/11/13 21/08/13 22/05/13 28/02/13 -
Price 1.71 1.73 1.70 1.77 1.88 2.09 1.82 -
P/RPS 1.32 2.66 0.65 0.93 1.55 3.77 0.55 79.54%
P/EPS 33.08 31.80 7.66 9.88 15.63 35.01 5.92 215.88%
EY 3.02 3.14 13.06 10.12 6.40 2.86 16.90 -68.37%
DY 1.17 1.16 4.24 4.07 2.23 2.01 2.09 -32.14%
P/NAPS 0.91 0.93 0.93 0.98 1.05 1.21 1.09 -11.36%

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