[ABLEGLOB] QoQ TTM 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- -9.21%
YoY- -1.84%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 248,261 251,044 241,384 242,735 244,008 243,615 246,362 0.51%
PBT 20,172 28,484 27,148 29,495 30,935 29,827 27,555 -18.81%
Tax -6,054 -8,453 -6,628 -6,544 -5,682 -4,980 -4,664 19.05%
NP 14,118 20,031 20,520 22,951 25,253 24,847 22,891 -27.60%
-
NP to SH 14,173 20,105 20,603 22,905 25,229 24,807 22,845 -27.32%
-
Tax Rate 30.01% 29.68% 24.41% 22.19% 18.37% 16.70% 16.93% -
Total Cost 234,143 231,013 220,864 219,784 218,755 218,768 223,471 3.16%
-
Net Worth 231,325 176,412 92,576 166,956 167,184 161,466 145,020 36.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,128 4,653 6,687 6,687 3,919 3,919 2,660 93.27%
Div Payout % 50.29% 23.15% 32.46% 29.20% 15.54% 15.80% 11.64% -
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 231,325 176,412 92,576 166,956 167,184 161,466 145,020 36.63%
NOSH 123,703 94,338 92,576 92,241 93,399 93,333 86,838 26.68%
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 5.69% 7.98% 8.50% 9.46% 10.35% 10.20% 9.29% -
ROE 6.13% 11.40% 22.26% 13.72% 15.09% 15.36% 15.75% -
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 200.69 266.11 260.74 263.15 261.25 261.02 283.70 -20.65%
EPS 11.46 21.31 22.26 24.83 27.01 26.58 26.31 -42.62%
DPS 5.76 4.93 7.20 7.25 4.20 4.20 3.06 52.62%
NAPS 1.87 1.87 1.00 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 80.75 81.65 78.51 78.95 79.36 79.24 80.13 0.51%
EPS 4.61 6.54 6.70 7.45 8.21 8.07 7.43 -27.31%
DPS 2.32 1.51 2.18 2.18 1.27 1.27 0.87 92.64%
NAPS 0.7524 0.5738 0.3011 0.543 0.5438 0.5252 0.4717 36.63%
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 0.84 0.63 0.64 0.66 0.73 0.67 0.59 26.63%
P/EPS 14.75 7.84 7.50 6.97 7.03 6.55 6.31 76.40%
EY 6.78 12.76 13.33 14.35 14.22 15.28 15.85 -43.31%
DY 3.41 2.95 4.31 4.19 2.21 2.41 1.85 50.50%
P/NAPS 0.90 0.89 1.67 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 0.85 0.65 0.65 0.67 0.72 0.80 0.64 20.88%
P/EPS 14.93 8.12 7.64 7.13 6.96 7.86 6.92 67.20%
EY 6.70 12.32 13.09 14.03 14.37 12.72 14.45 -40.17%
DY 3.37 2.85 4.24 4.10 2.23 2.01 1.68 59.25%
P/NAPS 0.91 0.93 1.70 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