[ABLEGLOB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -17.58%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 400,975 346,102 316,778 275,449 248,261 251,044 241,384 40.39%
PBT 26,612 16,848 18,358 16,001 20,172 28,484 27,148 -1.32%
Tax -8,077 -5,185 -6,340 -4,439 -6,054 -8,453 -6,628 14.13%
NP 18,535 11,663 12,018 11,562 14,118 20,031 20,520 -6.57%
-
NP to SH 18,823 11,884 12,979 11,681 14,173 20,105 20,603 -5.86%
-
Tax Rate 30.35% 30.78% 34.54% 27.74% 30.01% 29.68% 24.41% -
Total Cost 382,440 334,439 304,760 263,887 234,143 231,013 220,864 44.34%
-
Net Worth 191,342 184,599 181,020 176,779 231,325 176,412 92,576 62.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,263 5,737 4,360 4,360 7,128 4,653 6,687 -38.10%
Div Payout % 17.34% 48.28% 33.60% 37.33% 50.29% 23.15% 32.46% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 191,342 184,599 181,020 176,779 231,325 176,412 92,576 62.47%
NOSH 93,337 93,231 93,309 94,031 123,703 94,338 92,576 0.54%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.62% 3.37% 3.79% 4.20% 5.69% 7.98% 8.50% -
ROE 9.84% 6.44% 7.17% 6.61% 6.13% 11.40% 22.26% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 429.59 371.23 339.49 292.93 200.69 266.11 260.74 39.62%
EPS 20.17 12.75 13.91 12.42 11.46 21.31 22.26 -6.37%
DPS 3.50 6.15 4.67 4.64 5.76 4.93 7.20 -38.25%
NAPS 2.05 1.98 1.94 1.88 1.87 1.87 1.00 61.58%
Adjusted Per Share Value based on latest NOSH - 94,031
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 130.42 112.57 103.03 89.59 80.75 81.65 78.51 40.39%
EPS 6.12 3.87 4.22 3.80 4.61 6.54 6.70 -5.87%
DPS 1.06 1.87 1.42 1.42 2.32 1.51 2.18 -38.24%
NAPS 0.6223 0.6004 0.5888 0.575 0.7524 0.5738 0.3011 62.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.51 1.49 1.35 1.50 1.69 1.67 1.67 -
P/RPS 0.35 0.40 0.40 0.51 0.84 0.63 0.64 -33.19%
P/EPS 7.49 11.69 9.71 12.07 14.75 7.84 7.50 -0.08%
EY 13.36 8.55 10.30 8.28 6.78 12.76 13.33 0.15%
DY 2.32 4.13 3.46 3.09 3.41 2.95 4.31 -33.90%
P/NAPS 0.74 0.75 0.70 0.80 0.90 0.89 1.67 -41.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 27/02/15 25/11/14 20/08/14 21/05/14 28/02/14 -
Price 1.28 1.60 1.61 1.44 1.71 1.73 1.70 -
P/RPS 0.30 0.43 0.47 0.49 0.85 0.65 0.65 -40.36%
P/EPS 6.35 12.55 11.57 11.59 14.93 8.12 7.64 -11.62%
EY 15.76 7.97 8.64 8.63 6.70 12.32 13.09 13.21%
DY 2.73 3.85 2.90 3.22 3.37 2.85 4.24 -25.49%
P/NAPS 0.62 0.81 0.83 0.77 0.91 0.93 1.70 -49.04%

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