[ABLEGLOB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.43%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 441,199 416,600 316,779 241,384 246,361 134,188 96,063 28.89%
PBT 46,791 23,046 18,358 27,148 27,554 14,350 8,551 32.71%
Tax -11,348 -7,385 -6,339 -6,628 -4,663 -3,312 -2,278 30.65%
NP 35,443 15,661 12,019 20,520 22,891 11,038 6,273 33.42%
-
NP to SH 35,593 17,302 12,979 20,592 22,817 11,038 6,273 33.51%
-
Tax Rate 24.25% 32.04% 34.53% 24.41% 16.92% 23.08% 26.64% -
Total Cost 405,756 400,939 304,760 220,864 223,470 123,150 89,790 28.55%
-
Net Worth 223,982 195,044 180,973 168,805 123,877 101,336 94,373 15.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 9,954 3,266 1,865 6,678 2,818 2,333 1,649 34.89%
Div Payout % 27.97% 18.88% 14.37% 32.43% 12.35% 21.14% 26.30% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 223,982 195,044 180,973 168,805 123,877 101,336 94,373 15.47%
NOSH 248,868 93,322 93,285 92,750 74,178 66,668 65,995 24.73%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.03% 3.76% 3.79% 8.50% 9.29% 8.23% 6.53% -
ROE 15.89% 8.87% 7.17% 12.20% 18.42% 10.89% 6.65% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 177.28 446.41 339.58 260.25 332.12 201.28 145.56 3.33%
EPS 14.31 18.54 13.91 22.07 30.86 16.56 9.51 7.04%
DPS 4.00 3.50 2.00 7.20 3.80 3.50 2.50 8.14%
NAPS 0.90 2.09 1.94 1.82 1.67 1.52 1.43 -7.42%
Adjusted Per Share Value based on latest NOSH - 92,576
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 143.50 135.50 103.03 78.51 80.13 43.65 31.24 28.90%
EPS 11.58 5.63 4.22 6.70 7.42 3.59 2.04 33.52%
DPS 3.24 1.06 0.61 2.17 0.92 0.76 0.54 34.76%
NAPS 0.7285 0.6344 0.5886 0.549 0.4029 0.3296 0.307 15.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.24 2.09 1.35 1.67 1.66 0.74 0.65 -
P/RPS 0.70 0.47 0.40 0.64 0.50 0.37 0.45 7.63%
P/EPS 8.67 11.27 9.70 7.52 5.40 4.47 6.84 4.02%
EY 11.53 8.87 10.31 13.29 18.53 22.37 14.62 -3.87%
DY 3.23 1.67 1.48 4.31 2.29 4.73 3.85 -2.88%
P/NAPS 1.38 1.00 0.70 0.92 0.99 0.49 0.45 20.51%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 23/02/11 -
Price 1.42 1.81 1.61 1.70 1.82 0.82 0.65 -
P/RPS 0.80 0.41 0.47 0.65 0.55 0.41 0.45 10.05%
P/EPS 9.93 9.76 11.57 7.66 5.92 4.95 6.84 6.40%
EY 10.07 10.24 8.64 13.06 16.90 20.19 14.62 -6.01%
DY 2.82 1.93 1.24 4.24 2.09 4.27 3.85 -5.05%
P/NAPS 1.58 0.87 0.83 0.93 1.09 0.54 0.45 23.26%

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