[ABLEGLOB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -2.42%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 316,778 275,449 248,261 251,044 241,384 242,735 244,008 18.94%
PBT 18,358 16,001 20,172 28,484 27,148 29,495 30,935 -29.31%
Tax -6,340 -4,439 -6,054 -8,453 -6,628 -6,544 -5,682 7.55%
NP 12,018 11,562 14,118 20,031 20,520 22,951 25,253 -38.96%
-
NP to SH 12,979 11,681 14,173 20,105 20,603 22,905 25,229 -35.71%
-
Tax Rate 34.54% 27.74% 30.01% 29.68% 24.41% 22.19% 18.37% -
Total Cost 304,760 263,887 234,143 231,013 220,864 219,784 218,755 24.66%
-
Net Worth 181,020 176,779 231,325 176,412 92,576 166,956 167,184 5.42%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,360 4,360 7,128 4,653 6,687 6,687 3,919 7.34%
Div Payout % 33.60% 37.33% 50.29% 23.15% 32.46% 29.20% 15.54% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 181,020 176,779 231,325 176,412 92,576 166,956 167,184 5.42%
NOSH 93,309 94,031 123,703 94,338 92,576 92,241 93,399 -0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.79% 4.20% 5.69% 7.98% 8.50% 9.46% 10.35% -
ROE 7.17% 6.61% 6.13% 11.40% 22.26% 13.72% 15.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 339.49 292.93 200.69 266.11 260.74 263.15 261.25 19.02%
EPS 13.91 12.42 11.46 21.31 22.26 24.83 27.01 -35.67%
DPS 4.67 4.64 5.76 4.93 7.20 7.25 4.20 7.30%
NAPS 1.94 1.88 1.87 1.87 1.00 1.81 1.79 5.49%
Adjusted Per Share Value based on latest NOSH - 94,338
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 103.03 89.59 80.75 81.65 78.51 78.95 79.36 18.95%
EPS 4.22 3.80 4.61 6.54 6.70 7.45 8.21 -35.75%
DPS 1.42 1.42 2.32 1.51 2.18 2.18 1.27 7.70%
NAPS 0.5888 0.575 0.7524 0.5738 0.3011 0.543 0.5438 5.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.35 1.50 1.69 1.67 1.67 1.73 1.90 -
P/RPS 0.40 0.51 0.84 0.63 0.64 0.66 0.73 -32.96%
P/EPS 9.71 12.07 14.75 7.84 7.50 6.97 7.03 23.95%
EY 10.30 8.28 6.78 12.76 13.33 14.35 14.22 -19.29%
DY 3.46 3.09 3.41 2.95 4.31 4.19 2.21 34.72%
P/NAPS 0.70 0.80 0.90 0.89 1.67 0.96 1.06 -24.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 20/08/14 21/05/14 28/02/14 20/11/13 21/08/13 -
Price 1.61 1.44 1.71 1.73 1.70 1.77 1.88 -
P/RPS 0.47 0.49 0.85 0.65 0.65 0.67 0.72 -24.69%
P/EPS 11.57 11.59 14.93 8.12 7.64 7.13 6.96 40.19%
EY 8.64 8.63 6.70 12.32 13.09 14.03 14.37 -28.69%
DY 2.90 3.22 3.37 2.85 4.24 4.10 2.23 19.08%
P/NAPS 0.83 0.77 0.91 0.93 1.70 0.98 1.05 -14.47%

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