[ABLEGLOB] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 8.3%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 578,679 501,123 475,488 441,199 416,600 316,779 241,384 15.68%
PBT 62,648 48,495 34,572 46,791 23,046 18,358 27,148 14.94%
Tax -13,246 -9,601 -7,771 -11,348 -7,385 -6,339 -6,628 12.22%
NP 49,402 38,894 26,801 35,443 15,661 12,019 20,520 15.76%
-
NP to SH 48,581 38,537 26,636 35,593 17,302 12,979 20,592 15.37%
-
Tax Rate 21.14% 19.80% 22.48% 24.25% 32.04% 34.53% 24.41% -
Total Cost 529,277 462,229 448,687 405,756 400,939 304,760 220,864 15.67%
-
Net Worth 341,520 316,682 291,844 223,982 195,044 180,973 168,805 12.45%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 19,870 15,523 17,076 9,954 3,266 1,865 6,678 19.91%
Div Payout % 40.90% 40.28% 64.11% 27.97% 18.88% 14.37% 32.43% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 341,520 316,682 291,844 223,982 195,044 180,973 168,805 12.45%
NOSH 310,470 310,470 310,470 248,868 93,322 93,285 92,750 22.29%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.54% 7.76% 5.64% 8.03% 3.76% 3.79% 8.50% -
ROE 14.22% 12.17% 9.13% 15.89% 8.87% 7.17% 12.20% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 186.39 161.41 153.15 177.28 446.41 339.58 260.25 -5.40%
EPS 15.65 12.41 8.58 14.31 18.54 13.91 22.07 -5.56%
DPS 6.40 5.00 5.50 4.00 3.50 2.00 7.20 -1.94%
NAPS 1.10 1.02 0.94 0.90 2.09 1.94 1.82 -8.04%
Adjusted Per Share Value based on latest NOSH - 248,586
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 188.22 162.99 154.65 143.50 135.50 103.03 78.51 15.68%
EPS 15.80 12.53 8.66 11.58 5.63 4.22 6.70 15.36%
DPS 6.46 5.05 5.55 3.24 1.06 0.61 2.17 19.92%
NAPS 1.1108 1.03 0.9492 0.7285 0.6344 0.5886 0.549 12.45%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.73 0.96 1.21 1.24 2.09 1.35 1.67 -
P/RPS 0.93 0.59 0.79 0.70 0.47 0.40 0.64 6.42%
P/EPS 11.06 7.73 14.10 8.67 11.27 9.70 7.52 6.63%
EY 9.04 12.93 7.09 11.53 8.87 10.31 13.29 -6.21%
DY 3.70 5.21 4.55 3.23 1.67 1.48 4.31 -2.51%
P/NAPS 1.57 0.94 1.29 1.38 1.00 0.70 0.92 9.31%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 27/02/18 22/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.78 1.36 1.23 1.42 1.81 1.61 1.70 -
P/RPS 0.96 0.84 0.80 0.80 0.41 0.47 0.65 6.71%
P/EPS 11.38 10.96 14.34 9.93 9.76 11.57 7.66 6.81%
EY 8.79 9.13 6.97 10.07 10.24 8.64 13.06 -6.38%
DY 3.60 3.68 4.47 2.82 1.93 1.24 4.24 -2.68%
P/NAPS 1.62 1.33 1.31 1.58 0.87 0.83 0.93 9.68%

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