[ABLEGLOB] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 58.39%
YoY- 32.81%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 418,211 417,409 408,229 400,975 346,102 316,778 275,449 32.06%
PBT 22,868 23,048 27,041 26,612 16,848 18,358 16,001 26.85%
Tax -6,765 -7,387 -8,529 -8,077 -5,185 -6,340 -4,439 32.39%
NP 16,103 15,661 18,512 18,535 11,663 12,018 11,562 24.68%
-
NP to SH 17,819 17,301 19,170 18,823 11,884 12,979 11,681 32.48%
-
Tax Rate 29.58% 32.05% 31.54% 30.35% 30.78% 34.54% 27.74% -
Total Cost 402,108 401,748 389,717 382,440 334,439 304,760 263,887 32.38%
-
Net Worth 199,748 194,969 191,488 191,342 184,599 181,020 176,779 8.47%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,733 3,263 3,263 3,263 5,737 4,360 4,360 -9.82%
Div Payout % 20.95% 18.86% 17.02% 17.34% 48.28% 33.60% 37.33% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 199,748 194,969 191,488 191,342 184,599 181,020 176,779 8.47%
NOSH 93,340 93,286 93,409 93,337 93,231 93,309 94,031 -0.49%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.85% 3.75% 4.53% 4.62% 3.37% 3.79% 4.20% -
ROE 8.92% 8.87% 10.01% 9.84% 6.44% 7.17% 6.61% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 448.05 447.45 437.03 429.59 371.23 339.49 292.93 32.71%
EPS 19.09 18.55 20.52 20.17 12.75 13.91 12.42 33.15%
DPS 4.00 3.50 3.50 3.50 6.15 4.67 4.64 -9.41%
NAPS 2.14 2.09 2.05 2.05 1.98 1.94 1.88 9.01%
Adjusted Per Share Value based on latest NOSH - 93,337
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 134.70 134.44 131.49 129.15 111.48 102.03 88.72 32.06%
EPS 5.74 5.57 6.17 6.06 3.83 4.18 3.76 32.54%
DPS 1.20 1.05 1.05 1.05 1.85 1.40 1.40 -9.75%
NAPS 0.6434 0.628 0.6168 0.6163 0.5946 0.5831 0.5694 8.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.70 2.09 1.55 1.51 1.49 1.35 1.50 -
P/RPS 0.38 0.47 0.35 0.35 0.40 0.40 0.51 -17.79%
P/EPS 8.91 11.27 7.55 7.49 11.69 9.71 12.07 -18.30%
EY 11.23 8.87 13.24 13.36 8.55 10.30 8.28 22.50%
DY 2.35 1.67 2.26 2.32 4.13 3.46 3.09 -16.66%
P/NAPS 0.79 1.00 0.76 0.74 0.75 0.70 0.80 -0.83%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 24/11/15 26/08/15 29/05/15 27/02/15 25/11/14 -
Price 1.86 1.81 2.80 1.28 1.60 1.61 1.44 -
P/RPS 0.42 0.40 0.64 0.30 0.43 0.47 0.49 -9.75%
P/EPS 9.74 9.76 13.64 6.35 12.55 11.57 11.59 -10.93%
EY 10.26 10.25 7.33 15.76 7.97 8.64 8.63 12.21%
DY 2.15 1.93 1.25 2.73 3.85 2.90 3.22 -23.58%
P/NAPS 0.87 0.87 1.37 0.62 0.81 0.83 0.77 8.47%

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