[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.82%
YoY- -53.49%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 478,529 430,402 403,098 281,164 235,742 240,578 108,524 28.02%
PBT 40,868 43,433 26,341 14,764 29,626 27,040 11,032 24.36%
Tax -6,452 -8,682 -7,330 -4,412 -7,330 -4,824 -5,260 3.45%
NP 34,416 34,750 19,010 10,352 22,296 22,216 5,772 34.62%
-
NP to SH 33,709 32,866 18,602 10,346 22,244 22,216 5,772 34.15%
-
Tax Rate 15.79% 19.99% 27.83% 29.88% 24.74% 17.84% 47.68% -
Total Cost 444,113 395,652 384,088 270,812 213,446 218,362 102,752 27.60%
-
Net Worth 273,318 237,682 191,315 175,346 168,505 120,363 96,346 18.96%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 17,082 7,327 4,355 2,487 8,937 3,545 3,079 33.01%
Div Payout % 50.68% 22.29% 23.41% 24.04% 40.18% 15.96% 53.35% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 273,318 237,682 191,315 175,346 168,505 120,363 96,346 18.96%
NOSH 284,707 248,813 93,324 93,269 93,097 69,979 65,990 27.56%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.19% 8.07% 4.72% 3.68% 9.46% 9.23% 5.32% -
ROE 12.33% 13.83% 9.72% 5.90% 13.20% 18.46% 5.99% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 168.08 313.27 431.93 301.45 253.22 343.79 164.45 0.36%
EPS 11.84 30.43 19.93 11.09 23.89 31.75 8.75 5.16%
DPS 6.00 5.33 4.67 2.67 9.60 5.07 4.67 4.26%
NAPS 0.96 1.73 2.05 1.88 1.81 1.72 1.46 -6.74%
Adjusted Per Share Value based on latest NOSH - 94,031
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 155.64 139.99 131.11 91.45 76.68 78.25 35.30 28.02%
EPS 10.96 10.69 6.05 3.37 7.23 7.23 1.88 34.11%
DPS 5.56 2.38 1.42 0.81 2.91 1.15 1.00 33.06%
NAPS 0.889 0.7731 0.6223 0.5703 0.5481 0.3915 0.3134 18.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.31 0.88 1.55 1.50 1.73 2.07 0.78 -
P/RPS 0.78 0.28 0.36 0.50 0.68 0.60 0.47 8.80%
P/EPS 11.06 3.68 7.78 13.52 7.24 6.52 8.92 3.64%
EY 9.04 27.18 12.86 7.40 13.81 15.34 11.21 -3.51%
DY 4.58 6.06 3.01 1.78 5.55 2.45 5.98 -4.34%
P/NAPS 1.36 0.51 0.76 0.80 0.96 1.20 0.53 16.98%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 22/11/16 24/11/15 25/11/14 20/11/13 30/11/12 24/11/11 -
Price 1.30 1.23 2.80 1.44 1.77 1.45 0.81 -
P/RPS 0.77 0.39 0.65 0.48 0.70 0.42 0.49 7.81%
P/EPS 10.98 5.14 14.05 12.98 7.41 4.57 9.26 2.87%
EY 9.11 19.45 7.12 7.70 13.50 21.89 10.80 -2.79%
DY 4.62 4.34 1.67 1.85 5.42 3.49 5.76 -3.60%
P/NAPS 1.35 0.71 1.37 0.77 0.98 0.84 0.55 16.12%

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