[ABLEGLOB] QoQ TTM 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- -29.51%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 346,102 316,778 275,449 248,261 251,044 241,384 242,735 26.70%
PBT 16,848 18,358 16,001 20,172 28,484 27,148 29,495 -31.17%
Tax -5,185 -6,340 -4,439 -6,054 -8,453 -6,628 -6,544 -14.38%
NP 11,663 12,018 11,562 14,118 20,031 20,520 22,951 -36.34%
-
NP to SH 11,884 12,979 11,681 14,173 20,105 20,603 22,905 -35.45%
-
Tax Rate 30.78% 34.54% 27.74% 30.01% 29.68% 24.41% 22.19% -
Total Cost 334,439 304,760 263,887 234,143 231,013 220,864 219,784 32.33%
-
Net Worth 184,599 181,020 176,779 231,325 176,412 92,576 166,956 6.93%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 5,737 4,360 4,360 7,128 4,653 6,687 6,687 -9.71%
Div Payout % 48.28% 33.60% 37.33% 50.29% 23.15% 32.46% 29.20% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 184,599 181,020 176,779 231,325 176,412 92,576 166,956 6.93%
NOSH 93,231 93,309 94,031 123,703 94,338 92,576 92,241 0.71%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.37% 3.79% 4.20% 5.69% 7.98% 8.50% 9.46% -
ROE 6.44% 7.17% 6.61% 6.13% 11.40% 22.26% 13.72% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 371.23 339.49 292.93 200.69 266.11 260.74 263.15 25.81%
EPS 12.75 13.91 12.42 11.46 21.31 22.26 24.83 -35.90%
DPS 6.15 4.67 4.64 5.76 4.93 7.20 7.25 -10.39%
NAPS 1.98 1.94 1.88 1.87 1.87 1.00 1.81 6.17%
Adjusted Per Share Value based on latest NOSH - 123,703
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 112.57 103.03 89.59 80.75 81.65 78.51 78.95 26.70%
EPS 3.87 4.22 3.80 4.61 6.54 6.70 7.45 -35.40%
DPS 1.87 1.42 1.42 2.32 1.51 2.18 2.18 -9.72%
NAPS 0.6004 0.5888 0.575 0.7524 0.5738 0.3011 0.543 6.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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 0.40 0.40 0.51 0.84 0.63 0.64 0.66 -28.40%
P/EPS 11.69 9.71 12.07 14.75 7.84 7.50 6.97 41.20%
EY 8.55 10.30 8.28 6.78 12.76 13.33 14.35 -29.21%
DY 4.13 3.46 3.09 3.41 2.95 4.31 4.19 -0.95%
P/NAPS 0.75 0.70 0.80 0.90 0.89 1.67 0.96 -15.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
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 0.43 0.47 0.49 0.85 0.65 0.65 0.67 -25.61%
P/EPS 12.55 11.57 11.59 14.93 8.12 7.64 7.13 45.83%
EY 7.97 8.64 8.63 6.70 12.32 13.09 14.03 -31.43%
DY 3.85 2.90 3.22 3.37 2.85 4.24 4.10 -4.11%
P/NAPS 0.81 0.83 0.77 0.91 0.93 1.70 0.98 -11.93%

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