[ABLEGLOB] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -6.99%
YoY- 33.31%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 501,123 475,488 441,199 416,600 316,779 241,384 246,361 12.55%
PBT 48,495 34,572 46,791 23,046 18,358 27,148 27,554 9.87%
Tax -9,601 -7,771 -11,348 -7,385 -6,339 -6,628 -4,663 12.78%
NP 38,894 26,801 35,443 15,661 12,019 20,520 22,891 9.23%
-
NP to SH 38,537 26,636 35,593 17,302 12,979 20,592 22,817 9.12%
-
Tax Rate 19.80% 22.48% 24.25% 32.04% 34.53% 24.41% 16.92% -
Total Cost 462,229 448,687 405,756 400,939 304,760 220,864 223,470 12.87%
-
Net Worth 316,682 291,844 223,982 195,044 180,973 168,805 123,877 16.92%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 15,523 17,076 9,954 3,266 1,865 6,678 2,818 32.87%
Div Payout % 40.28% 64.11% 27.97% 18.88% 14.37% 32.43% 12.35% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 316,682 291,844 223,982 195,044 180,973 168,805 123,877 16.92%
NOSH 310,470 310,470 248,868 93,322 93,285 92,750 74,178 26.93%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.76% 5.64% 8.03% 3.76% 3.79% 8.50% 9.29% -
ROE 12.17% 9.13% 15.89% 8.87% 7.17% 12.20% 18.42% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 161.41 153.15 177.28 446.41 339.58 260.25 332.12 -11.32%
EPS 12.41 8.58 14.31 18.54 13.91 22.07 30.86 -14.08%
DPS 5.00 5.50 4.00 3.50 2.00 7.20 3.80 4.67%
NAPS 1.02 0.94 0.90 2.09 1.94 1.82 1.67 -7.88%
Adjusted Per Share Value based on latest NOSH - 93,286
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 161.41 153.15 142.11 134.18 102.03 77.75 79.35 12.55%
EPS 12.41 8.58 11.46 5.57 4.18 6.63 7.35 9.11%
DPS 5.00 5.50 3.21 1.05 0.60 2.15 0.91 32.82%
NAPS 1.02 0.94 0.7214 0.6282 0.5829 0.5437 0.399 16.92%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.96 1.21 1.24 2.09 1.35 1.67 1.66 -
P/RPS 0.59 0.79 0.70 0.47 0.40 0.64 0.50 2.79%
P/EPS 7.73 14.10 8.67 11.27 9.70 7.52 5.40 6.15%
EY 12.93 7.09 11.53 8.87 10.31 13.29 18.53 -5.81%
DY 5.21 4.55 3.23 1.67 1.48 4.31 2.29 14.67%
P/NAPS 0.94 1.29 1.38 1.00 0.70 0.92 0.99 -0.85%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 22/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.36 1.23 1.42 1.81 1.61 1.70 1.82 -
P/RPS 0.84 0.80 0.80 0.41 0.47 0.65 0.55 7.30%
P/EPS 10.96 14.34 9.93 9.76 11.57 7.66 5.92 10.80%
EY 9.13 6.97 10.07 10.24 8.64 13.06 16.90 -9.74%
DY 3.68 4.47 2.82 1.93 1.24 4.24 2.09 9.88%
P/NAPS 1.33 1.31 1.58 0.87 0.83 0.93 1.09 3.37%

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