[ABLEGLOB] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 167.87%

YoY- 122.26%

Quarter Report

2Q 2015 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	219,535	225,976	206,936	204,408	120,211	113,334	115,688	11.26%
YoY %	-2.85%	9.20%	1.24%	70.04%	6.07%	-2.03%	-	-
Horiz. %	189.76%	195.33%	178.87%	176.69%	103.91%	97.97%	100.00%	-
PBT	13,685	22,203	18,465	15,330	7,077	14,053	10,673	4.22%
YoY %	-38.36%	20.24%	20.45%	116.62%	-49.64%	31.67%	-	-
Horiz. %	128.22%	208.03%	173.01%	143.63%	66.31%	131.67%	100.00%	-
Tax	-2,299	-4,502	-3,332	-3,987	-2,251	-2,825	-1,807	4.09%
YoY %	48.93%	-35.11%	16.43%	-77.12%	20.32%	-56.34%	-	-
Horiz. %	127.23%	249.14%	184.39%	220.64%	124.57%	156.34%	100.00%	-
NP	11,386	17,701	15,133	11,343	4,826	11,228	8,866	4.25%
YoY %	-35.68%	16.97%	33.41%	135.04%	-57.02%	26.64%	-	-
Horiz. %	128.42%	199.65%	170.69%	127.94%	54.43%	126.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,079	17,203	13,865	10,664	4,798	11,228	8,866	3.78%
YoY %	-35.60%	24.08%	30.02%	122.26%	-57.27%	26.64%	-	-
Horiz. %	124.96%	194.03%	156.38%	120.28%	54.12%	126.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.80%	20.28%	18.04%	26.01%	31.81%	20.10%	16.93%	-
YoY %	-17.16%	12.42%	-30.64%	-18.23%	58.26%	18.72%	-	-
Horiz. %	99.23%	119.79%	106.56%	153.63%	187.89%	118.72%	100.00%	-
Total Cost	208,149	208,275	191,803	193,065	115,385	102,106	106,822	11.75%
YoY %	-0.06%	8.59%	-0.65%	67.32%	13.01%	-4.41%	-	-
Horiz. %	194.86%	194.97%	179.55%	180.74%	108.02%	95.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,949	256,390	209,001	191,261	173,544	167,066	114,761	17.02%
YoY %	15.04%	22.67%	9.28%	10.21%	3.88%	45.58%	-	-
Horiz. %	257.01%	223.41%	182.12%	166.66%	151.22%	145.58%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	4,657	11,027	3,732	3,265	1,856	3,919	2,659	9.78%
YoY %	-57.77%	195.47%	14.30%	75.92%	-52.64%	47.39%	-	-
Horiz. %	175.14%	414.70%	140.35%	122.79%	69.80%	147.39%	100.00%	-
Div Payout %	42.04%	64.10%	26.92%	30.62%	38.68%	34.91%	29.99%	-
YoY %	-34.41%	138.11%	-12.08%	-20.84%	10.80%	16.41%	-	-
Horiz. %	140.18%	213.74%	89.76%	102.10%	128.98%	116.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	294,949	256,390	209,001	191,261	173,544	167,066	114,761	17.02%
YoY %	15.04%	22.67%	9.28%	10.21%	3.88%	45.58%	-	-
Horiz. %	257.01%	223.41%	182.12%	166.66%	151.22%	145.58%	100.00%	-
NOSH	310,470	275,689	93,304	93,298	92,804	93,333	69,976	28.17%
YoY %	12.62%	195.47%	0.01%	0.53%	-0.57%	33.38%	-	-
Horiz. %	443.68%	393.98%	133.34%	133.33%	132.62%	133.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	5.19%	7.83%	7.31%	5.55%	4.01%	9.91%	7.66%	-
YoY %	-33.72%	7.11%	31.71%	38.40%	-59.54%	29.37%	-	-
Horiz. %	67.75%	102.22%	95.43%	72.45%	52.35%	129.37%	100.00%	-
ROE	3.76%	6.71%	6.63%	5.58%	2.76%	6.72%	7.73%	-
YoY %	-43.96%	1.21%	18.82%	102.17%	-58.93%	-13.07%	-	-
Horiz. %	48.64%	86.80%	85.77%	72.19%	35.71%	86.93%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	70.71	81.97	221.79	219.09	129.53	121.43	165.32	-13.19%
YoY %	-13.74%	-63.04%	1.23%	69.14%	6.67%	-26.55%	-	-
Horiz. %	42.77%	49.58%	134.16%	132.52%	78.35%	73.45%	100.00%	-
EPS	3.57	6.24	14.86	11.43	5.17	12.03	12.67	-19.02%
YoY %	-42.79%	-58.01%	30.01%	121.08%	-57.02%	-5.05%	-	-
Horiz. %	28.18%	49.25%	117.28%	90.21%	40.81%	94.95%	100.00%	-
DPS	1.50	4.00	4.00	3.50	2.00	4.20	3.80	-14.34%
YoY %	-62.50%	0.00%	14.29%	75.00%	-52.38%	10.53%	-	-
Horiz. %	39.47%	105.26%	105.26%	92.11%	52.63%	110.53%	100.00%	-
NAPS	0.95	0.93	2.24	2.05	1.87	1.79	1.64	-8.69%
YoY %	2.15%	-58.48%	9.27%	9.63%	4.47%	9.15%	-	-
Horiz. %	57.93%	56.71%	136.59%	125.00%	114.02%	109.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 93,337
RPS	71.40	73.50	67.31	66.48	39.10	36.86	37.63	11.26%
YoY %	-2.86%	9.20%	1.25%	70.03%	6.08%	-2.05%	-	-
Horiz. %	189.74%	195.32%	178.87%	176.67%	103.91%	97.95%	100.00%	-
EPS	3.60	5.60	4.51	3.47	1.56	3.65	2.88	3.78%
YoY %	-35.71%	24.17%	29.97%	122.44%	-57.26%	26.74%	-	-
Horiz. %	125.00%	194.44%	156.60%	120.49%	54.17%	126.74%	100.00%	-
DPS	1.51	3.59	1.21	1.06	0.60	1.27	0.86	9.83%
YoY %	-57.94%	196.69%	14.15%	76.67%	-52.76%	47.67%	-	-
Horiz. %	175.58%	417.44%	140.70%	123.26%	69.77%	147.67%	100.00%	-
NAPS	0.9593	0.8339	0.6798	0.6221	0.5645	0.5434	0.3733	17.02%
YoY %	15.04%	22.67%	9.28%	10.20%	3.88%	45.57%	-	-
Horiz. %	256.98%	223.39%	182.11%	166.65%	151.22%	145.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.95	1.59	2.05	1.51	1.69	1.90	1.28	-
P/RPS	1.34	1.94	0.92	0.69	1.30	1.56	0.77	9.66%
YoY %	-30.93%	110.87%	33.33%	-46.92%	-16.67%	102.60%	-	-
Horiz. %	174.03%	251.95%	119.48%	89.61%	168.83%	202.60%	100.00%	-
P/EPS	26.62	25.48	13.80	13.21	32.69	15.79	10.10	17.52%
YoY %	4.47%	84.64%	4.47%	-59.59%	107.03%	56.34%	-	-
Horiz. %	263.56%	252.28%	136.63%	130.79%	323.66%	156.34%	100.00%	-
EY	3.76	3.92	7.25	7.57	3.06	6.33	9.90	-14.89%
YoY %	-4.08%	-45.93%	-4.23%	147.39%	-51.66%	-36.06%	-	-
Horiz. %	37.98%	39.60%	73.23%	76.46%	30.91%	63.94%	100.00%	-
DY	1.58	2.52	1.95	2.32	1.18	2.21	2.97	-9.98%
YoY %	-37.30%	29.23%	-15.95%	96.61%	-46.61%	-25.59%	-	-
Horiz. %	53.20%	84.85%	65.66%	78.11%	39.73%	74.41%	100.00%	-
P/NAPS	1.00	1.71	0.92	0.74	0.90	1.06	0.78	4.22%
YoY %	-41.52%	85.87%	24.32%	-17.78%	-15.09%	35.90%	-	-
Horiz. %	128.21%	219.23%	117.95%	94.87%	115.38%	135.90%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	25/08/17	29/08/16	26/08/15	20/08/14	21/08/13	29/08/12	-
Price	0.955	1.43	2.37	1.28	1.71	1.88	1.85	-
P/RPS	1.35	1.74	1.07	0.58	1.32	1.55	1.12	3.16%
YoY %	-22.41%	62.62%	84.48%	-56.06%	-14.84%	38.39%	-	-
Horiz. %	120.54%	155.36%	95.54%	51.79%	117.86%	138.39%	100.00%	-
P/EPS	26.76	22.92	15.95	11.20	33.08	15.63	14.60	10.62%
YoY %	16.75%	43.70%	42.41%	-66.14%	111.64%	7.05%	-	-
Horiz. %	183.29%	156.99%	109.25%	76.71%	226.58%	107.05%	100.00%	-
EY	3.74	4.36	6.27	8.93	3.02	6.40	6.85	-9.58%
YoY %	-14.22%	-30.46%	-29.79%	195.70%	-52.81%	-6.57%	-	-
Horiz. %	54.60%	63.65%	91.53%	130.36%	44.09%	93.43%	100.00%	-
DY	1.57	2.80	1.69	2.73	1.17	2.23	2.05	-4.34%
YoY %	-43.93%	65.68%	-38.10%	133.33%	-47.53%	8.78%	-	-
Horiz. %	76.59%	136.59%	82.44%	133.17%	57.07%	108.78%	100.00%	-
P/NAPS	1.01	1.54	1.06	0.62	0.91	1.05	1.13	-1.85%
YoY %	-34.42%	45.28%	70.97%	-31.87%	-13.33%	-7.08%	-	-
Horiz. %	89.38%	136.28%	93.81%	54.87%	80.53%	92.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos