[ABLEGLOB] QoQ TTM 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- 1.7%
YoY- 60.26%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 251,044 241,384 242,735 244,008 243,615 246,362 233,229 5.03%
PBT 28,484 27,148 29,495 30,935 29,827 27,555 26,358 5.31%
Tax -8,453 -6,628 -6,544 -5,682 -4,980 -4,664 -2,985 100.28%
NP 20,031 20,520 22,951 25,253 24,847 22,891 23,373 -9.78%
-
NP to SH 20,105 20,603 22,905 25,229 24,807 22,845 23,334 -9.46%
-
Tax Rate 29.68% 24.41% 22.19% 18.37% 16.70% 16.93% 11.32% -
Total Cost 231,013 220,864 219,784 218,755 218,768 223,471 209,856 6.61%
-
Net Worth 176,412 92,576 166,956 167,184 161,466 145,020 120,369 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 4,653 6,687 6,687 3,919 3,919 2,660 2,660 45.22%
Div Payout % 23.15% 32.46% 29.20% 15.54% 15.80% 11.64% 11.40% -
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 92,576 166,956 167,184 161,466 145,020 120,369 29.05%
NOSH 94,338 92,576 92,241 93,399 93,333 86,838 69,982 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 7.98% 8.50% 9.46% 10.35% 10.20% 9.29% 10.02% -
ROE 11.40% 22.26% 13.72% 15.09% 15.36% 15.75% 19.39% -
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 266.11 260.74 263.15 261.25 261.02 283.70 333.27 -13.94%
EPS 21.31 22.26 24.83 27.01 26.58 26.31 33.34 -25.81%
DPS 4.93 7.20 7.25 4.20 4.20 3.06 3.80 18.97%
NAPS 1.87 1.00 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 81.65 78.51 78.95 79.36 79.24 80.13 75.86 5.03%
EPS 6.54 6.70 7.45 8.21 8.07 7.43 7.59 -9.45%
DPS 1.51 2.18 2.18 1.27 1.27 0.87 0.87 44.47%
NAPS 0.5738 0.3011 0.543 0.5438 0.5252 0.4717 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 0.63 0.64 0.66 0.73 0.67 0.59 0.62 1.07%
P/EPS 7.84 7.50 6.97 7.03 6.55 6.31 6.21 16.82%
EY 12.76 13.33 14.35 14.22 15.28 15.85 16.11 -14.40%
DY 2.95 4.31 4.19 2.21 2.41 1.85 1.84 37.02%
P/NAPS 0.89 1.67 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 0.65 0.65 0.67 0.72 0.80 0.64 0.44 29.74%
P/EPS 8.12 7.64 7.13 6.96 7.86 6.92 4.35 51.66%
EY 12.32 13.09 14.03 14.37 12.72 14.45 23.00 -34.06%
DY 2.85 4.24 4.10 2.23 2.01 1.68 2.62 5.77%
P/NAPS 0.93 1.70 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