[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.78%
YoY- 79.79%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 458,637 478,529 430,402 403,098 281,164 235,742 240,578 11.34%
PBT 40,253 40,868 43,433 26,341 14,764 29,626 27,040 6.85%
Tax -7,926 -6,452 -8,682 -7,330 -4,412 -7,330 -4,824 8.62%
NP 32,326 34,416 34,750 19,010 10,352 22,296 22,216 6.44%
-
NP to SH 31,626 33,709 32,866 18,602 10,346 22,244 22,216 6.05%
-
Tax Rate 19.69% 15.79% 19.99% 27.83% 29.88% 24.74% 17.84% -
Total Cost 426,310 444,113 395,652 384,088 270,812 213,446 218,362 11.78%
-
Net Worth 307,368 273,318 237,682 191,315 175,346 168,505 120,363 16.90%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 12,418 17,082 7,327 4,355 2,487 8,937 3,545 23.22%
Div Payout % 39.27% 50.68% 22.29% 23.41% 24.04% 40.18% 15.96% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 307,368 273,318 237,682 191,315 175,346 168,505 120,363 16.90%
NOSH 310,470 284,707 248,813 93,324 93,269 93,097 69,979 28.17%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.05% 7.19% 8.07% 4.72% 3.68% 9.46% 9.23% -
ROE 10.29% 12.33% 13.83% 9.72% 5.90% 13.20% 18.46% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 147.72 168.08 313.27 431.93 301.45 253.22 343.79 -13.12%
EPS 10.19 11.84 30.43 19.93 11.09 23.89 31.75 -17.24%
DPS 4.00 6.00 5.33 4.67 2.67 9.60 5.07 -3.87%
NAPS 0.99 0.96 1.73 2.05 1.88 1.81 1.72 -8.79%
Adjusted Per Share Value based on latest NOSH - 93,409
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 149.17 155.64 139.99 131.11 91.45 76.68 78.25 11.34%
EPS 10.29 10.96 10.69 6.05 3.37 7.23 7.23 6.05%
DPS 4.04 5.56 2.38 1.42 0.81 2.91 1.15 23.28%
NAPS 0.9997 0.889 0.7731 0.6223 0.5703 0.5481 0.3915 16.90%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.925 1.31 0.88 1.55 1.50 1.73 2.07 -
P/RPS 0.63 0.78 0.28 0.36 0.50 0.68 0.60 0.81%
P/EPS 9.08 11.06 3.68 7.78 13.52 7.24 6.52 5.67%
EY 11.01 9.04 27.18 12.86 7.40 13.81 15.34 -5.37%
DY 4.32 4.58 6.06 3.01 1.78 5.55 2.45 9.90%
P/NAPS 0.93 1.36 0.51 0.76 0.80 0.96 1.20 -4.15%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 22/11/16 24/11/15 25/11/14 20/11/13 30/11/12 -
Price 0.91 1.30 1.23 2.80 1.44 1.77 1.45 -
P/RPS 0.62 0.77 0.39 0.65 0.48 0.70 0.42 6.70%
P/EPS 8.93 10.98 5.14 14.05 12.98 7.41 4.57 11.80%
EY 11.19 9.11 19.45 7.12 7.70 13.50 21.89 -10.57%
DY 4.40 4.62 4.34 1.67 1.85 5.42 3.49 3.93%
P/NAPS 0.92 1.35 0.71 1.37 0.77 0.98 0.84 1.52%

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