[ABLEGLOB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -6.86%

YoY- 31.14%

Quarter Report

3Q 2017 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	469,047	476,880	475,489	477,658	460,602	452,187	441,200	4.17%
YoY %	-1.64%	0.29%	-0.45%	3.70%	1.86%	2.49%	-	-
Horiz. %	106.31%	108.09%	107.77%	108.26%	104.40%	102.49%	100.00%	-
PBT	26,054	29,043	34,572	45,428	51,090	54,319	46,790	-32.38%
YoY %	-10.29%	-15.99%	-23.90%	-11.08%	-5.94%	16.09%	-	-
Horiz. %	55.68%	62.07%	73.89%	97.09%	109.19%	116.09%	100.00%	-
Tax	-5,567	-5,286	-7,770	-9,668	-12,511	-13,203	-11,347	-37.87%
YoY %	-5.32%	31.97%	19.63%	22.72%	5.24%	-16.36%	-	-
Horiz. %	49.06%	46.59%	68.48%	85.20%	110.26%	116.36%	100.00%	-
NP	20,487	23,757	26,802	35,760	38,579	41,116	35,443	-30.67%
YoY %	-13.76%	-11.36%	-25.05%	-7.31%	-6.17%	16.01%	-	-
Horiz. %	57.80%	67.03%	75.62%	100.89%	108.85%	116.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,513	23,935	26,637	36,717	39,423	41,412	35,592	-30.81%
YoY %	-14.30%	-10.14%	-27.45%	-6.86%	-4.80%	16.35%	-	-
Horiz. %	57.63%	67.25%	74.84%	103.16%	110.76%	116.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.37%	18.20%	22.47%	21.28%	24.49%	24.31%	24.25%	-
YoY %	17.42%	-19.00%	5.59%	-13.11%	0.74%	0.25%	-	-
Horiz. %	88.12%	75.05%	92.66%	87.75%	100.99%	100.25%	100.00%	-
Total Cost	448,560	453,123	448,687	441,898	422,023	411,071	405,757	6.93%
YoY %	-1.01%	0.99%	1.54%	4.71%	2.66%	1.31%	-	-
Horiz. %	110.55%	111.67%	110.58%	108.91%	104.01%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,949	294,949	291,844	273,092	256,084	234,296	223,728	20.29%
YoY %	0.00%	1.06%	6.87%	6.64%	9.30%	4.72%	-	-
Horiz. %	131.83%	131.83%	130.45%	122.06%	114.46%	104.72%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	9,184	10,385	11,019	7,914	6,492	3,738	3,733	82.54%
YoY %	-11.56%	-5.75%	39.23%	21.90%	73.68%	0.13%	-	-
Horiz. %	246.02%	278.19%	295.18%	212.00%	173.91%	100.13%	100.00%	-
Div Payout %	44.77%	43.39%	41.37%	21.56%	16.47%	9.03%	10.49%	-
YoY %	3.18%	4.88%	91.88%	30.90%	82.39%	-13.92%	-	-
Horiz. %	426.79%	413.63%	394.38%	205.53%	157.01%	86.08%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	294,949	294,949	291,844	273,092	256,084	234,296	223,728	20.29%
YoY %	0.00%	1.06%	6.87%	6.64%	9.30%	4.72%	-	-
Horiz. %	131.83%	131.83%	130.45%	122.06%	114.46%	104.72%	100.00%	-
NOSH	310,470	310,470	310,470	284,471	275,360	249,251	248,586	16.02%
YoY %	0.00%	0.00%	9.14%	3.31%	10.47%	0.27%	-	-
Horiz. %	124.89%	124.89%	124.89%	114.44%	110.77%	100.27%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	4.37%	4.98%	5.64%	7.49%	8.38%	9.09%	8.03%	-
YoY %	-12.25%	-11.70%	-24.70%	-10.62%	-7.81%	13.20%	-	-
Horiz. %	54.42%	62.02%	70.24%	93.28%	104.36%	113.20%	100.00%	-
ROE	6.95%	8.11%	9.13%	13.44%	15.39%	17.68%	15.91%	-
YoY %	-14.30%	-11.17%	-32.07%	-12.67%	-12.95%	11.13%	-	-
Horiz. %	43.68%	50.97%	57.39%	84.48%	96.73%	111.13%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	151.07	153.60	153.15	167.91	167.27	181.42	177.48	-10.21%
YoY %	-1.65%	0.29%	-8.79%	0.38%	-7.80%	2.22%	-	-
Horiz. %	85.12%	86.54%	86.29%	94.61%	94.25%	102.22%	100.00%	-
EPS	6.61	7.71	8.58	12.91	14.32	16.61	14.32	-40.35%
YoY %	-14.27%	-10.14%	-33.54%	-9.85%	-13.79%	15.99%	-	-
Horiz. %	46.16%	53.84%	59.92%	90.15%	100.00%	115.99%	100.00%	-
DPS	2.96	3.35	3.55	2.78	2.36	1.50	1.50	57.52%
YoY %	-11.64%	-5.63%	27.70%	17.80%	57.33%	0.00%	-	-
Horiz. %	197.33%	223.33%	236.67%	185.33%	157.33%	100.00%	100.00%	-
NAPS	0.95	0.95	0.94	0.96	0.93	0.94	0.90	3.68%
YoY %	0.00%	1.06%	-2.08%	3.23%	-1.06%	4.44%	-	-
Horiz. %	105.56%	105.56%	104.44%	106.67%	103.33%	104.44%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 284,471
RPS	151.08	153.60	153.15	153.85	148.36	145.65	142.11	4.17%
YoY %	-1.64%	0.29%	-0.45%	3.70%	1.86%	2.49%	-	-
Horiz. %	106.31%	108.09%	107.77%	108.26%	104.40%	102.49%	100.00%	-
EPS	6.61	7.71	8.58	11.83	12.70	13.34	11.46	-30.77%
YoY %	-14.27%	-10.14%	-27.47%	-6.85%	-4.80%	16.40%	-	-
Horiz. %	57.68%	67.28%	74.87%	103.23%	110.82%	116.40%	100.00%	-
DPS	2.96	3.35	3.55	2.55	2.09	1.20	1.20	82.86%
YoY %	-11.64%	-5.63%	39.22%	22.01%	74.17%	0.00%	-	-
Horiz. %	246.67%	279.17%	295.83%	212.50%	174.17%	100.00%	100.00%	-
NAPS	0.95	0.95	0.94	0.8796	0.8248	0.7546	0.7206	20.29%
YoY %	0.00%	1.06%	6.87%	6.64%	9.30%	4.72%	-	-
Horiz. %	131.83%	131.83%	130.45%	122.06%	114.46%	104.72%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	0.95	1.02	1.21	1.31	1.59	1.36	1.24	-
P/RPS	0.63	0.66	0.79	0.78	0.95	0.75	0.70	-6.80%
YoY %	-4.55%	-16.46%	1.28%	-17.89%	26.67%	7.14%	-	-
Horiz. %	90.00%	94.29%	112.86%	111.43%	135.71%	107.14%	100.00%	-
P/EPS	14.38	13.23	14.10	10.15	11.11	8.19	8.66	40.35%
YoY %	8.69%	-6.17%	38.92%	-8.64%	35.65%	-5.43%	-	-
Horiz. %	166.05%	152.77%	162.82%	117.21%	128.29%	94.57%	100.00%	-
EY	6.95	7.56	7.09	9.85	9.00	12.22	11.55	-28.79%
YoY %	-8.07%	6.63%	-28.02%	9.44%	-26.35%	5.80%	-	-
Horiz. %	60.17%	65.45%	61.39%	85.28%	77.92%	105.80%	100.00%	-
DY	3.11	3.28	2.93	2.12	1.48	1.10	1.21	87.96%
YoY %	-5.18%	11.95%	38.21%	43.24%	34.55%	-9.09%	-	-
Horiz. %	257.02%	271.07%	242.15%	175.21%	122.31%	90.91%	100.00%	-
P/NAPS	1.00	1.07	1.29	1.36	1.71	1.45	1.38	-19.37%
YoY %	-6.54%	-17.05%	-5.15%	-20.47%	17.93%	5.07%	-	-
Horiz. %	72.46%	77.54%	93.48%	98.55%	123.91%	105.07%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	23/05/18	27/02/18	28/11/17	25/08/17	29/05/17	22/02/17	-
Price	0.955	0.97	1.23	1.30	1.43	1.65	1.42	-
P/RPS	0.63	0.63	0.80	0.77	0.85	0.91	0.80	-14.75%
YoY %	0.00%	-21.25%	3.90%	-9.41%	-6.59%	13.75%	-	-
Horiz. %	78.75%	78.75%	100.00%	96.25%	106.25%	113.75%	100.00%	-
P/EPS	14.45	12.58	14.34	10.07	9.99	9.93	9.92	28.58%
YoY %	14.86%	-12.27%	42.40%	0.80%	0.60%	0.10%	-	-
Horiz. %	145.67%	126.81%	144.56%	101.51%	100.71%	100.10%	100.00%	-
EY	6.92	7.95	6.98	9.93	10.01	10.07	10.08	-22.23%
YoY %	-12.96%	13.90%	-29.71%	-0.80%	-0.60%	-0.10%	-	-
Horiz. %	68.65%	78.87%	69.25%	98.51%	99.31%	99.90%	100.00%	-
DY	3.10	3.45	2.89	2.14	1.65	0.91	1.06	104.90%
YoY %	-10.14%	19.38%	35.05%	29.70%	81.32%	-14.15%	-	-
Horiz. %	292.45%	325.47%	272.64%	201.89%	155.66%	85.85%	100.00%	-
P/NAPS	1.01	1.02	1.31	1.35	1.54	1.76	1.58	-25.85%
YoY %	-0.98%	-22.14%	-2.96%	-12.34%	-12.50%	11.39%	-	-
Horiz. %	63.92%	64.56%	82.91%	85.44%	97.47%	111.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos