[ABLEGLOB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -9.75%
YoY- 33.3%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 437,889 419,938 418,211 417,409 408,229 400,975 346,102 16.92%
PBT 35,866 26,181 22,868 23,048 27,041 26,612 16,848 65.25%
Tax -8,400 -6,730 -6,765 -7,387 -8,529 -8,077 -5,185 37.81%
NP 27,466 19,451 16,103 15,661 18,512 18,535 11,663 76.73%
-
NP to SH 27,998 20,501 17,819 17,301 19,170 18,823 11,884 76.77%
-
Tax Rate 23.42% 25.71% 29.58% 32.05% 31.54% 30.35% 30.78% -
Total Cost 410,423 400,487 402,108 401,748 389,717 382,440 334,439 14.58%
-
Net Worth 237,682 208,940 199,748 194,969 191,488 191,342 184,599 18.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,733 3,733 3,733 3,263 3,263 3,263 5,737 -24.85%
Div Payout % 13.34% 18.21% 20.95% 18.86% 17.02% 17.34% 48.28% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 237,682 208,940 199,748 194,969 191,488 191,342 184,599 18.29%
NOSH 137,388 93,276 93,340 93,286 93,409 93,337 93,231 29.40%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.27% 4.63% 3.85% 3.75% 4.53% 4.62% 3.37% -
ROE 11.78% 9.81% 8.92% 8.87% 10.01% 9.84% 6.44% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 318.72 450.21 448.05 447.45 437.03 429.59 371.23 -9.64%
EPS 20.38 21.98 19.09 18.55 20.52 20.17 12.75 36.59%
DPS 2.72 4.00 4.00 3.50 3.50 3.50 6.15 -41.86%
NAPS 1.73 2.24 2.14 2.09 2.05 2.05 1.98 -8.58%
Adjusted Per Share Value based on latest NOSH - 93,286
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 141.04 135.26 134.70 134.44 131.49 129.15 111.48 16.92%
EPS 9.02 6.60 5.74 5.57 6.17 6.06 3.83 76.73%
DPS 1.20 1.20 1.20 1.05 1.05 1.05 1.85 -25.00%
NAPS 0.7656 0.673 0.6434 0.628 0.6168 0.6163 0.5946 18.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.88 2.05 1.70 2.09 1.55 1.51 1.49 -
P/RPS 0.28 0.46 0.38 0.47 0.35 0.35 0.40 -21.11%
P/EPS 4.32 9.33 8.91 11.27 7.55 7.49 11.69 -48.40%
EY 23.16 10.72 11.23 8.87 13.24 13.36 8.55 93.96%
DY 3.09 1.95 2.35 1.67 2.26 2.32 4.13 -17.54%
P/NAPS 0.51 0.92 0.79 1.00 0.76 0.74 0.75 -22.61%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 30/05/16 29/02/16 24/11/15 26/08/15 29/05/15 -
Price 1.23 2.37 1.86 1.81 2.80 1.28 1.60 -
P/RPS 0.39 0.53 0.42 0.40 0.64 0.30 0.43 -6.28%
P/EPS 6.04 10.78 9.74 9.76 13.64 6.35 12.55 -38.50%
EY 16.57 9.27 10.26 10.25 7.33 15.76 7.97 62.67%
DY 2.21 1.69 2.15 1.93 1.25 2.73 3.85 -30.86%
P/NAPS 0.71 1.06 0.87 0.87 1.37 0.62 0.81 -8.38%

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