[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 18.52%
YoY- 76.68%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 568,028 458,637 478,529 430,402 403,098 281,164 235,742 15.77%
PBT 60,232 40,253 40,868 43,433 26,341 14,764 29,626 12.54%
Tax -11,245 -7,926 -6,452 -8,682 -7,330 -4,412 -7,330 7.38%
NP 48,986 32,326 34,416 34,750 19,010 10,352 22,296 14.01%
-
NP to SH 47,694 31,626 33,709 32,866 18,602 10,346 22,244 13.54%
-
Tax Rate 18.67% 19.69% 15.79% 19.99% 27.83% 29.88% 24.74% -
Total Cost 519,041 426,310 444,113 395,652 384,088 270,812 213,446 15.95%
-
Net Worth 338,415 307,368 273,318 237,682 191,315 175,346 168,505 12.31%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 20,698 12,418 17,082 7,327 4,355 2,487 8,937 15.01%
Div Payout % 43.40% 39.27% 50.68% 22.29% 23.41% 24.04% 40.18% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 338,415 307,368 273,318 237,682 191,315 175,346 168,505 12.31%
NOSH 310,470 310,470 284,707 248,813 93,324 93,269 93,097 22.21%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.62% 7.05% 7.19% 8.07% 4.72% 3.68% 9.46% -
ROE 14.09% 10.29% 12.33% 13.83% 9.72% 5.90% 13.20% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 182.96 147.72 168.08 313.27 431.93 301.45 253.22 -5.27%
EPS 15.36 10.19 11.84 30.43 19.93 11.09 23.89 -7.09%
DPS 6.67 4.00 6.00 5.33 4.67 2.67 9.60 -5.88%
NAPS 1.09 0.99 0.96 1.73 2.05 1.88 1.81 -8.10%
Adjusted Per Share Value based on latest NOSH - 248,813
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 184.75 149.17 155.64 139.99 131.11 91.45 76.68 15.77%
EPS 15.51 10.29 10.96 10.69 6.05 3.37 7.23 13.55%
DPS 6.73 4.04 5.56 2.38 1.42 0.81 2.91 14.98%
NAPS 1.1007 0.9997 0.889 0.7731 0.6223 0.5703 0.5481 12.31%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.36 0.925 1.31 0.88 1.55 1.50 1.73 -
P/RPS 0.74 0.63 0.78 0.28 0.36 0.50 0.68 1.41%
P/EPS 8.85 9.08 11.06 3.68 7.78 13.52 7.24 3.40%
EY 11.30 11.01 9.04 27.18 12.86 7.40 13.81 -3.28%
DY 4.90 4.32 4.58 6.06 3.01 1.78 5.55 -2.05%
P/NAPS 1.25 0.93 1.36 0.51 0.76 0.80 0.96 4.49%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 28/11/17 22/11/16 24/11/15 25/11/14 20/11/13 -
Price 1.49 0.91 1.30 1.23 2.80 1.44 1.77 -
P/RPS 0.81 0.62 0.77 0.39 0.65 0.48 0.70 2.46%
P/EPS 9.70 8.93 10.98 5.14 14.05 12.98 7.41 4.58%
EY 10.31 11.19 9.11 19.45 7.12 7.70 13.50 -4.39%
DY 4.47 4.40 4.62 4.34 1.67 1.85 5.42 -3.15%
P/NAPS 1.37 0.92 1.35 0.71 1.37 0.77 0.98 5.73%

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