[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 46.96%

YoY- 2.56%

Quarter Report

3Q 2017 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	219,535	103,958	475,488	358,897	225,976	102,567	441,199	-37.28%
YoY %	111.18%	-78.14%	32.49%	58.82%	120.32%	-76.75%	-	-
Horiz. %	49.76%	23.56%	107.77%	81.35%	51.22%	23.25%	100.00%	-
PBT	13,685	7,935	34,572	30,651	22,203	13,464	46,791	-56.03%
YoY %	72.46%	-77.05%	12.79%	38.05%	64.91%	-71.23%	-	-
Horiz. %	29.25%	16.96%	73.89%	65.51%	47.45%	28.77%	100.00%	-
Tax	-2,299	-141	-7,771	-4,839	-4,502	-2,625	-11,348	-65.60%
YoY %	-1,530.50%	98.19%	-60.59%	-7.49%	-71.50%	76.87%	-	-
Horiz. %	20.26%	1.24%	68.48%	42.64%	39.67%	23.13%	100.00%	-
NP	11,386	7,794	26,801	25,812	17,701	10,839	35,443	-53.19%
YoY %	46.09%	-70.92%	3.83%	45.82%	63.31%	-69.42%	-	-
Horiz. %	32.12%	21.99%	75.62%	72.83%	49.94%	30.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,079	7,617	26,636	25,282	17,203	10,319	35,593	-54.16%
YoY %	45.45%	-71.40%	5.36%	46.96%	66.71%	-71.01%	-	-
Horiz. %	31.13%	21.40%	74.83%	71.03%	48.33%	28.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.80%	1.78%	22.48%	15.79%	20.28%	19.50%	24.25%	-
YoY %	843.82%	-92.08%	42.37%	-22.14%	4.00%	-19.59%	-	-
Horiz. %	69.28%	7.34%	92.70%	65.11%	83.63%	80.41%	100.00%	-
Total Cost	208,149	96,164	448,687	333,085	208,275	91,728	405,756	-35.99%
YoY %	116.45%	-78.57%	34.71%	59.93%	127.06%	-77.39%	-	-
Horiz. %	51.30%	23.70%	110.58%	82.09%	51.33%	22.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,949	294,949	291,844	273,318	256,390	234,296	223,982	20.20%
YoY %	0.00%	1.06%	6.78%	6.60%	9.43%	4.60%	-	-
Horiz. %	131.68%	131.68%	130.30%	122.03%	114.47%	104.60%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	4,657	3,104	17,076	12,811	11,027	3,738	9,954	-39.81%
YoY %	50.03%	-81.82%	33.29%	16.18%	195.00%	-62.45%	-	-
Horiz. %	46.79%	31.18%	171.55%	128.70%	110.78%	37.55%	100.00%	-
Div Payout %	42.04%	40.76%	64.11%	50.68%	64.10%	36.23%	27.97%	-
YoY %	3.14%	-36.42%	26.50%	-20.94%	76.93%	29.53%	-	-
Horiz. %	150.30%	145.73%	229.21%	181.19%	229.17%	129.53%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	294,949	294,949	291,844	273,318	256,390	234,296	223,982	20.20%
YoY %	0.00%	1.06%	6.78%	6.60%	9.43%	4.60%	-	-
Horiz. %	131.68%	131.68%	130.30%	122.03%	114.47%	104.60%	100.00%	-
NOSH	310,470	310,470	310,470	284,707	275,689	249,251	248,868	15.93%
YoY %	0.00%	0.00%	9.05%	3.27%	10.61%	0.15%	-	-
Horiz. %	124.75%	124.75%	124.75%	114.40%	110.78%	100.15%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	5.19%	7.50%	5.64%	7.19%	7.83%	10.57%	8.03%	-
YoY %	-30.80%	32.98%	-21.56%	-8.17%	-25.92%	31.63%	-	-
Horiz. %	64.63%	93.40%	70.24%	89.54%	97.51%	131.63%	100.00%	-
ROE	3.76%	2.58%	9.13%	9.25%	6.71%	4.40%	15.89%	-
YoY %	45.74%	-71.74%	-1.30%	37.85%	52.50%	-72.31%	-	-
Horiz. %	23.66%	16.24%	57.46%	58.21%	42.23%	27.69%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	70.71	33.48	153.15	126.06	81.97	41.15	177.28	-45.90%
YoY %	111.20%	-78.14%	21.49%	53.79%	99.20%	-76.79%	-	-
Horiz. %	39.89%	18.89%	86.39%	71.11%	46.24%	23.21%	100.00%	-
EPS	3.57	2.45	8.58	8.88	6.24	4.14	14.31	-60.47%
YoY %	45.71%	-71.45%	-3.38%	42.31%	50.72%	-71.07%	-	-
Horiz. %	24.95%	17.12%	59.96%	62.05%	43.61%	28.93%	100.00%	-
DPS	1.50	1.00	5.50	4.50	4.00	1.50	4.00	-48.09%
YoY %	50.00%	-81.82%	22.22%	12.50%	166.67%	-62.50%	-	-
Horiz. %	37.50%	25.00%	137.50%	112.50%	100.00%	37.50%	100.00%	-
NAPS	0.95	0.95	0.94	0.96	0.93	0.94	0.90	3.68%
YoY %	0.00%	1.06%	-2.08%	3.23%	-1.06%	4.44%	-	-
Horiz. %	105.56%	105.56%	104.44%	106.67%	103.33%	104.44%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 284,471
RPS	71.40	33.81	154.65	116.73	73.50	33.36	143.50	-37.28%
YoY %	111.18%	-78.14%	32.49%	58.82%	120.32%	-76.75%	-	-
Horiz. %	49.76%	23.56%	107.77%	81.34%	51.22%	23.25%	100.00%	-
EPS	3.60	2.48	8.66	8.22	5.60	3.36	11.58	-54.20%
YoY %	45.16%	-71.36%	5.35%	46.79%	66.67%	-70.98%	-	-
Horiz. %	31.09%	21.42%	74.78%	70.98%	48.36%	29.02%	100.00%	-
DPS	1.51	1.01	5.55	4.17	3.59	1.22	3.24	-39.97%
YoY %	49.50%	-81.80%	33.09%	16.16%	194.26%	-62.35%	-	-
Horiz. %	46.60%	31.17%	171.30%	128.70%	110.80%	37.65%	100.00%	-
NAPS	0.9593	0.9593	0.9492	0.889	0.8339	0.7621	0.7285	20.19%
YoY %	0.00%	1.06%	6.77%	6.61%	9.42%	4.61%	-	-
Horiz. %	131.68%	131.68%	130.30%	122.03%	114.47%	104.61%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	0.95	1.02	1.21	1.31	1.59	1.36	1.24	-
P/RPS	1.34	3.05	0.79	1.04	1.94	3.30	0.70	54.35%
YoY %	-56.07%	286.08%	-24.04%	-46.39%	-41.21%	371.43%	-	-
Horiz. %	191.43%	435.71%	112.86%	148.57%	277.14%	471.43%	100.00%	-
P/EPS	26.62	41.58	14.10	14.75	25.48	32.85	8.67	111.68%
YoY %	-35.98%	194.89%	-4.41%	-42.11%	-22.44%	278.89%	-	-
Horiz. %	307.04%	479.58%	162.63%	170.13%	293.89%	378.89%	100.00%	-
EY	3.76	2.41	7.09	6.78	3.92	3.04	11.53	-52.71%
YoY %	56.02%	-66.01%	4.57%	72.96%	28.95%	-73.63%	-	-
Horiz. %	32.61%	20.90%	61.49%	58.80%	34.00%	26.37%	100.00%	-
DY	1.58	0.98	4.55	3.44	2.52	1.10	3.23	-37.99%
YoY %	61.22%	-78.46%	32.27%	36.51%	129.09%	-65.94%	-	-
Horiz. %	48.92%	30.34%	140.87%	106.50%	78.02%	34.06%	100.00%	-
P/NAPS	1.00	1.07	1.29	1.36	1.71	1.45	1.38	-19.37%
YoY %	-6.54%	-17.05%	-5.15%	-20.47%	17.93%	5.07%	-	-
Horiz. %	72.46%	77.54%	93.48%	98.55%	123.91%	105.07%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	23/05/18	27/02/18	28/11/17	25/08/17	29/05/17	22/02/17	-
Price	0.955	0.97	1.23	1.30	1.43	1.65	1.42	-
P/RPS	1.35	2.90	0.80	1.03	1.74	4.01	0.80	41.87%
YoY %	-53.45%	262.50%	-22.33%	-40.80%	-56.61%	401.25%	-	-
Horiz. %	168.75%	362.50%	100.00%	128.75%	217.50%	501.25%	100.00%	-
P/EPS	26.76	39.54	14.34	14.64	22.92	39.86	9.93	94.00%
YoY %	-32.32%	175.73%	-2.05%	-36.13%	-42.50%	301.41%	-	-
Horiz. %	269.49%	398.19%	144.41%	147.43%	230.82%	401.41%	100.00%	-
EY	3.74	2.53	6.97	6.83	4.36	2.51	10.07	-48.42%
YoY %	47.83%	-63.70%	2.05%	56.65%	73.71%	-75.07%	-	-
Horiz. %	37.14%	25.12%	69.22%	67.83%	43.30%	24.93%	100.00%	-
DY	1.57	1.03	4.47	3.46	2.80	0.91	2.82	-32.39%
YoY %	52.43%	-76.96%	29.19%	23.57%	207.69%	-67.73%	-	-
Horiz. %	55.67%	36.52%	158.51%	122.70%	99.29%	32.27%	100.00%	-
P/NAPS	1.01	1.02	1.31	1.35	1.54	1.76	1.58	-25.85%
YoY %	-0.98%	-22.14%	-2.96%	-12.34%	-12.50%	11.39%	-	-
Horiz. %	63.92%	64.56%	82.91%	85.44%	97.47%	111.39%	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