[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.02%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 485,294 568,028 458,637 478,529 430,402 403,098 281,164 9.51%
PBT 56,976 60,232 40,253 40,868 43,433 26,341 14,764 25.21%
Tax -14,380 -11,245 -7,926 -6,452 -8,682 -7,330 -4,412 21.74%
NP 42,596 48,986 32,326 34,416 34,750 19,010 10,352 26.56%
-
NP to SH 41,850 47,694 31,626 33,709 32,866 18,602 10,346 26.20%
-
Tax Rate 25.24% 18.67% 19.69% 15.79% 19.99% 27.83% 29.88% -
Total Cost 442,698 519,041 426,310 444,113 395,652 384,088 270,812 8.52%
-
Net Worth 358,638 338,415 307,368 273,318 237,682 191,315 175,346 12.65%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 18,138 20,698 12,418 17,082 7,327 4,355 2,487 39.21%
Div Payout % 43.34% 43.40% 39.27% 50.68% 22.29% 23.41% 24.04% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 358,638 338,415 307,368 273,318 237,682 191,315 175,346 12.65%
NOSH 310,470 310,470 310,470 284,707 248,813 93,324 93,269 22.17%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.78% 8.62% 7.05% 7.19% 8.07% 4.72% 3.68% -
ROE 11.67% 14.09% 10.29% 12.33% 13.83% 9.72% 5.90% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 156.97 182.96 147.72 168.08 313.27 431.93 301.45 -10.29%
EPS 13.49 15.36 10.19 11.84 30.43 19.93 11.09 3.31%
DPS 5.87 6.67 4.00 6.00 5.33 4.67 2.67 14.01%
NAPS 1.16 1.09 0.99 0.96 1.73 2.05 1.88 -7.72%
Adjusted Per Share Value based on latest NOSH - 284,471
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 157.84 184.75 149.17 155.64 139.99 131.11 91.45 9.51%
EPS 13.61 15.51 10.29 10.96 10.69 6.05 3.37 26.16%
DPS 5.90 6.73 4.04 5.56 2.38 1.42 0.81 39.18%
NAPS 1.1665 1.1007 0.9997 0.889 0.7731 0.6223 0.5703 12.65%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.53 1.36 0.925 1.31 0.88 1.55 1.50 -
P/RPS 0.97 0.74 0.63 0.78 0.28 0.36 0.50 11.66%
P/EPS 11.30 8.85 9.08 11.06 3.68 7.78 13.52 -2.94%
EY 8.85 11.30 11.01 9.04 27.18 12.86 7.40 3.02%
DY 3.83 4.90 4.32 4.58 6.06 3.01 1.78 13.60%
P/NAPS 1.32 1.25 0.93 1.36 0.51 0.76 0.80 8.69%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 28/11/19 28/11/18 28/11/17 22/11/16 24/11/15 25/11/14 -
Price 1.90 1.49 0.91 1.30 1.23 2.80 1.44 -
P/RPS 1.21 0.81 0.62 0.77 0.39 0.65 0.48 16.64%
P/EPS 14.04 9.70 8.93 10.98 5.14 14.05 12.98 1.31%
EY 7.12 10.31 11.19 9.11 19.45 7.12 7.70 -1.29%
DY 3.09 4.47 4.40 4.62 4.34 1.67 1.85 8.91%
P/NAPS 1.64 1.37 0.92 1.35 0.71 1.37 0.77 13.41%

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