[ABLEGLOB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 101.51%
YoY- 26.64%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 206,936 204,408 120,211 113,334 115,688 54,211 46,428 28.25%
PBT 18,465 15,330 7,077 14,053 10,673 6,691 4,615 25.97%
Tax -3,332 -3,987 -2,251 -2,825 -1,807 -2,528 -1,202 18.50%
NP 15,133 11,343 4,826 11,228 8,866 4,163 3,413 28.14%
-
NP to SH 13,865 10,664 4,798 11,228 8,866 4,163 3,413 26.29%
-
Tax Rate 18.04% 26.01% 31.81% 20.10% 16.93% 37.78% 26.05% -
Total Cost 191,803 193,065 115,385 102,106 106,822 50,048 43,015 28.26%
-
Net Worth 209,001 191,261 173,544 167,066 114,761 98,302 93,081 14.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,732 3,265 1,856 3,919 2,659 2,309 1,650 14.55%
Div Payout % 26.92% 30.62% 38.68% 34.91% 29.99% 55.47% 48.36% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 209,001 191,261 173,544 167,066 114,761 98,302 93,081 14.41%
NOSH 93,304 93,298 92,804 93,333 69,976 65,974 66,015 5.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.31% 5.55% 4.01% 9.91% 7.66% 7.68% 7.35% -
ROE 6.63% 5.58% 2.76% 6.72% 7.73% 4.23% 3.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 221.79 219.09 129.53 121.43 165.32 82.17 70.33 21.07%
EPS 14.86 11.43 5.17 12.03 12.67 6.31 5.17 19.22%
DPS 4.00 3.50 2.00 4.20 3.80 3.50 2.50 8.14%
NAPS 2.24 2.05 1.87 1.79 1.64 1.49 1.41 8.01%
Adjusted Per Share Value based on latest NOSH - 93,399
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 66.65 65.84 38.72 36.50 37.26 17.46 14.95 28.26%
EPS 4.47 3.43 1.55 3.62 2.86 1.34 1.10 26.29%
DPS 1.20 1.05 0.60 1.26 0.86 0.74 0.53 14.57%
NAPS 0.6732 0.616 0.559 0.5381 0.3696 0.3166 0.2998 14.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.05 1.51 1.69 1.90 1.28 0.80 0.60 -
P/RPS 0.92 0.69 1.30 1.56 0.77 0.97 0.85 1.32%
P/EPS 13.80 13.21 32.69 15.79 10.10 12.68 11.61 2.91%
EY 7.25 7.57 3.06 6.33 9.90 7.89 8.62 -2.84%
DY 1.95 2.32 1.18 2.21 2.97 4.38 4.17 -11.88%
P/NAPS 0.92 0.74 0.90 1.06 0.78 0.54 0.43 13.50%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 20/08/14 21/08/13 29/08/12 24/08/11 25/08/10 -
Price 2.37 1.28 1.71 1.88 1.85 0.85 0.75 -
P/RPS 1.07 0.58 1.32 1.55 1.12 1.03 1.07 0.00%
P/EPS 15.95 11.20 33.08 15.63 14.60 13.47 14.51 1.58%
EY 6.27 8.93 3.02 6.40 6.85 7.42 6.89 -1.55%
DY 1.69 2.73 1.17 2.23 2.05 4.12 3.33 -10.67%
P/NAPS 1.06 0.62 0.91 1.05 1.13 0.57 0.53 12.23%

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