[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.94%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 430,402 403,098 281,164 235,742 240,578 108,524 93,653 28.91%
PBT 43,433 26,341 14,764 29,626 27,040 11,032 8,482 31.25%
Tax -8,682 -7,330 -4,412 -7,330 -4,824 -5,260 -2,453 23.42%
NP 34,750 19,010 10,352 22,296 22,216 5,772 6,029 33.86%
-
NP to SH 32,866 18,602 10,346 22,244 22,216 5,772 6,029 32.62%
-
Tax Rate 19.99% 27.83% 29.88% 24.74% 17.84% 47.68% 28.92% -
Total Cost 395,652 384,088 270,812 213,446 218,362 102,752 87,624 28.53%
-
Net Worth 237,682 191,315 175,346 168,505 120,363 96,346 92,420 17.03%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,327 4,355 2,487 8,937 3,545 3,079 2,200 22.18%
Div Payout % 22.29% 23.41% 24.04% 40.18% 15.96% 53.35% 36.50% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 237,682 191,315 175,346 168,505 120,363 96,346 92,420 17.03%
NOSH 248,813 93,324 93,269 93,097 69,979 65,990 66,014 24.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.07% 4.72% 3.68% 9.46% 9.23% 5.32% 6.44% -
ROE 13.83% 9.72% 5.90% 13.20% 18.46% 5.99% 6.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 313.27 431.93 301.45 253.22 343.79 164.45 141.87 14.10%
EPS 30.43 19.93 11.09 23.89 31.75 8.75 9.13 22.19%
DPS 5.33 4.67 2.67 9.60 5.07 4.67 3.33 8.14%
NAPS 1.73 2.05 1.88 1.81 1.72 1.46 1.40 3.58%
Adjusted Per Share Value based on latest NOSH - 92,241
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 138.63 129.83 90.56 75.93 77.49 34.95 30.16 28.91%
EPS 10.59 5.99 3.33 7.16 7.16 1.86 1.94 32.65%
DPS 2.36 1.40 0.80 2.88 1.14 0.99 0.71 22.14%
NAPS 0.7656 0.6162 0.5648 0.5427 0.3877 0.3103 0.2977 17.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 1.55 1.50 1.73 2.07 0.78 0.80 -
P/RPS 0.28 0.36 0.50 0.68 0.60 0.47 0.56 -10.90%
P/EPS 3.68 7.78 13.52 7.24 6.52 8.92 8.76 -13.44%
EY 27.18 12.86 7.40 13.81 15.34 11.21 11.42 15.53%
DY 6.06 3.01 1.78 5.55 2.45 5.98 4.17 6.42%
P/NAPS 0.51 0.76 0.80 0.96 1.20 0.53 0.57 -1.83%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 25/11/14 20/11/13 30/11/12 24/11/11 24/11/10 -
Price 1.23 2.80 1.44 1.77 1.45 0.81 0.75 -
P/RPS 0.39 0.65 0.48 0.70 0.42 0.49 0.53 -4.97%
P/EPS 5.14 14.05 12.98 7.41 4.57 9.26 8.21 -7.50%
EY 19.45 7.12 7.70 13.50 21.89 10.80 12.18 8.10%
DY 4.34 1.67 1.85 5.42 3.49 5.76 4.44 -0.37%
P/NAPS 0.71 1.37 0.77 0.98 0.84 0.55 0.54 4.66%

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