[ABLEGLOB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -2.32%
YoY- 54.26%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 366,320 363,112 245,816 207,176 218,164 102,568 91,876 25.89%
PBT 23,740 24,460 30,500 25,156 16,068 12,748 10,500 14.54%
Tax -3,076 -5,564 -10,184 -2,884 -1,620 -4,004 -2,752 1.87%
NP 20,664 18,896 20,316 22,272 14,448 8,744 7,748 17.74%
-
NP to SH 17,996 15,924 20,528 22,288 14,448 8,744 7,680 15.23%
-
Tax Rate 12.96% 22.75% 33.39% 11.46% 10.08% 31.41% 26.21% -
Total Cost 345,656 344,216 225,500 184,904 203,716 93,824 84,128 26.52%
-
Net Worth 199,748 184,599 176,412 161,466 109,900 96,421 90,775 14.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 14,934 13,052 7,547 15,679 10,640 9,245 6,530 14.76%
Div Payout % 82.99% 81.97% 36.76% 70.35% 73.64% 105.74% 85.03% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 199,748 184,599 176,412 161,466 109,900 96,421 90,775 14.03%
NOSH 93,340 93,231 94,338 93,333 70,000 66,042 65,306 6.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.64% 5.20% 8.26% 10.75% 6.62% 8.53% 8.43% -
ROE 9.01% 8.63% 11.64% 13.80% 13.15% 9.07% 8.46% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 392.46 389.47 260.57 221.97 311.66 155.31 140.69 18.62%
EPS 19.28 17.08 21.76 23.88 20.64 13.24 11.76 8.58%
DPS 16.00 14.00 8.00 16.80 15.20 14.00 10.00 8.14%
NAPS 2.14 1.98 1.87 1.73 1.57 1.46 1.39 7.44%
Adjusted Per Share Value based on latest NOSH - 93,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 117.99 116.96 79.18 66.73 70.27 33.04 29.59 25.89%
EPS 5.80 5.13 6.61 7.18 4.65 2.82 2.47 15.27%
DPS 4.81 4.20 2.43 5.05 3.43 2.98 2.10 14.79%
NAPS 0.6434 0.5946 0.5682 0.5201 0.354 0.3106 0.2924 14.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.70 1.49 1.67 1.74 1.18 0.67 0.54 -
P/RPS 0.43 0.38 0.64 0.78 0.38 0.43 0.38 2.07%
P/EPS 8.82 8.72 7.67 7.29 5.72 5.06 4.59 11.48%
EY 11.34 11.46 13.03 13.72 17.49 19.76 21.78 -10.29%
DY 9.41 9.40 4.79 9.66 12.88 20.90 18.52 -10.66%
P/NAPS 0.79 0.75 0.89 1.01 0.75 0.46 0.39 12.47%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 21/05/14 22/05/13 23/05/12 24/05/11 26/05/10 -
Price 1.86 1.60 1.73 2.09 1.35 0.68 0.51 -
P/RPS 0.47 0.41 0.66 0.94 0.43 0.44 0.36 4.53%
P/EPS 9.65 9.37 7.95 8.75 6.54 5.14 4.34 14.23%
EY 10.37 10.68 12.58 11.43 15.29 19.47 23.06 -12.46%
DY 8.60 8.75 4.62 8.04 11.26 20.59 19.61 -12.82%
P/NAPS 0.87 0.81 0.93 1.21 0.86 0.47 0.37 15.30%

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