[ABLEGLOB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 11.11%
YoY- -37.0%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 408,229 400,975 346,102 316,778 275,449 248,261 251,044 38.24%
PBT 27,041 26,612 16,848 18,358 16,001 20,172 28,484 -3.40%
Tax -8,529 -8,077 -5,185 -6,340 -4,439 -6,054 -8,453 0.59%
NP 18,512 18,535 11,663 12,018 11,562 14,118 20,031 -5.11%
-
NP to SH 19,170 18,823 11,884 12,979 11,681 14,173 20,105 -3.12%
-
Tax Rate 31.54% 30.35% 30.78% 34.54% 27.74% 30.01% 29.68% -
Total Cost 389,717 382,440 334,439 304,760 263,887 234,143 231,013 41.66%
-
Net Worth 191,488 191,342 184,599 181,020 176,779 231,325 176,412 5.61%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,263 3,263 5,737 4,360 4,360 7,128 4,653 -21.05%
Div Payout % 17.02% 17.34% 48.28% 33.60% 37.33% 50.29% 23.15% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 191,488 191,342 184,599 181,020 176,779 231,325 176,412 5.61%
NOSH 93,409 93,337 93,231 93,309 94,031 123,703 94,338 -0.65%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.53% 4.62% 3.37% 3.79% 4.20% 5.69% 7.98% -
ROE 10.01% 9.84% 6.44% 7.17% 6.61% 6.13% 11.40% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 437.03 429.59 371.23 339.49 292.93 200.69 266.11 39.15%
EPS 20.52 20.17 12.75 13.91 12.42 11.46 21.31 -2.48%
DPS 3.50 3.50 6.15 4.67 4.64 5.76 4.93 -20.40%
NAPS 2.05 2.05 1.98 1.94 1.88 1.87 1.87 6.31%
Adjusted Per Share Value based on latest NOSH - 93,309
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 132.78 130.42 112.57 103.03 89.59 80.75 81.65 38.24%
EPS 6.24 6.12 3.87 4.22 3.80 4.61 6.54 -3.07%
DPS 1.06 1.06 1.87 1.42 1.42 2.32 1.51 -20.99%
NAPS 0.6228 0.6223 0.6004 0.5888 0.575 0.7524 0.5738 5.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.55 1.51 1.49 1.35 1.50 1.69 1.67 -
P/RPS 0.35 0.35 0.40 0.40 0.51 0.84 0.63 -32.39%
P/EPS 7.55 7.49 11.69 9.71 12.07 14.75 7.84 -2.47%
EY 13.24 13.36 8.55 10.30 8.28 6.78 12.76 2.49%
DY 2.26 2.32 4.13 3.46 3.09 3.41 2.95 -16.26%
P/NAPS 0.76 0.74 0.75 0.70 0.80 0.90 0.89 -9.98%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 29/05/15 27/02/15 25/11/14 20/08/14 21/05/14 -
Price 2.80 1.28 1.60 1.61 1.44 1.71 1.73 -
P/RPS 0.64 0.30 0.43 0.47 0.49 0.85 0.65 -1.02%
P/EPS 13.64 6.35 12.55 11.57 11.59 14.93 8.12 41.26%
EY 7.33 15.76 7.97 8.64 8.63 6.70 12.32 -29.23%
DY 1.25 2.73 3.85 2.90 3.22 3.37 2.85 -42.24%
P/NAPS 1.37 0.62 0.81 0.83 0.77 0.91 0.93 29.43%

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