[ABLEGLOB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 22.69%
YoY- -22.43%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 415,832 410,268 366,320 363,112 245,816 207,176 218,164 11.34%
PBT 31,740 53,856 23,740 24,460 30,500 25,156 16,068 12.00%
Tax -564 -10,500 -3,076 -5,564 -10,184 -2,884 -1,620 -16.11%
NP 31,176 43,356 20,664 18,896 20,316 22,272 14,448 13.66%
-
NP to SH 30,468 41,276 17,996 15,924 20,528 22,288 14,448 13.23%
-
Tax Rate 1.78% 19.50% 12.96% 22.75% 33.39% 11.46% 10.08% -
Total Cost 384,656 366,912 345,656 344,216 225,500 184,904 203,716 11.16%
-
Net Worth 294,949 234,296 199,748 184,599 176,412 161,466 109,900 17.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 12,418 14,955 14,934 13,052 7,547 15,679 10,640 2.60%
Div Payout % 40.76% 36.23% 82.99% 81.97% 36.76% 70.35% 73.64% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 294,949 234,296 199,748 184,599 176,412 161,466 109,900 17.87%
NOSH 310,470 249,251 93,340 93,231 94,338 93,333 70,000 28.16%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.50% 10.57% 5.64% 5.20% 8.26% 10.75% 6.62% -
ROE 10.33% 17.62% 9.01% 8.63% 11.64% 13.80% 13.15% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 133.94 164.60 392.46 389.47 260.57 221.97 311.66 -13.12%
EPS 9.80 16.56 19.28 17.08 21.76 23.88 20.64 -11.66%
DPS 4.00 6.00 16.00 14.00 8.00 16.80 15.20 -19.94%
NAPS 0.95 0.94 2.14 1.98 1.87 1.73 1.57 -8.02%
Adjusted Per Share Value based on latest NOSH - 93,231
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 135.25 133.44 119.15 118.10 79.95 67.38 70.96 11.34%
EPS 9.91 13.43 5.85 5.18 6.68 7.25 4.70 13.23%
DPS 4.04 4.86 4.86 4.25 2.45 5.10 3.46 2.61%
NAPS 0.9593 0.7621 0.6497 0.6004 0.5738 0.5252 0.3575 17.87%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.02 1.36 1.70 1.49 1.67 1.74 1.18 -
P/RPS 0.76 0.83 0.43 0.38 0.64 0.78 0.38 12.24%
P/EPS 10.39 8.21 8.82 8.72 7.67 7.29 5.72 10.45%
EY 9.62 12.18 11.34 11.46 13.03 13.72 17.49 -9.47%
DY 3.92 4.41 9.41 9.40 4.79 9.66 12.88 -17.97%
P/NAPS 1.07 1.45 0.79 0.75 0.89 1.01 0.75 6.09%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 29/05/17 30/05/16 29/05/15 21/05/14 22/05/13 23/05/12 -
Price 0.97 1.65 1.86 1.60 1.73 2.09 1.35 -
P/RPS 0.72 1.00 0.47 0.41 0.66 0.94 0.43 8.96%
P/EPS 9.88 9.96 9.65 9.37 7.95 8.75 6.54 7.11%
EY 10.12 10.04 10.37 10.68 12.58 11.43 15.29 -6.64%
DY 4.12 3.64 8.60 8.75 4.62 8.04 11.26 -15.42%
P/NAPS 1.02 1.76 0.87 0.81 0.93 1.21 0.86 2.88%

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