[ABLEGLOB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 48.58%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 322,802 302,324 210,873 176,807 180,434 81,393 70,240 28.91%
PBT 32,575 19,756 11,073 22,220 20,280 8,274 6,362 31.25%
Tax -6,512 -5,498 -3,309 -5,498 -3,618 -3,945 -1,840 23.42%
NP 26,063 14,258 7,764 16,722 16,662 4,329 4,522 33.86%
-
NP to SH 24,650 13,952 7,760 16,683 16,662 4,329 4,522 32.62%
-
Tax Rate 19.99% 27.83% 29.88% 24.74% 17.84% 47.68% 28.92% -
Total Cost 296,739 288,066 203,109 160,085 163,772 77,064 65,718 28.53%
-
Net Worth 237,682 191,315 175,346 168,505 120,363 96,346 92,420 17.03%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,495 3,266 1,865 6,702 2,659 2,309 1,650 22.18%
Div Payout % 22.29% 23.41% 24.04% 40.18% 15.96% 53.35% 36.50% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 237,682 191,315 175,346 168,505 120,363 96,346 92,420 17.03%
NOSH 248,813 93,324 93,269 93,097 69,979 65,990 66,014 24.72%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.07% 4.72% 3.68% 9.46% 9.23% 5.32% 6.44% -
ROE 10.37% 7.29% 4.43% 9.90% 13.84% 4.49% 4.89% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 234.96 323.95 226.09 189.92 257.84 123.34 106.40 14.10%
EPS 22.82 14.95 8.32 17.92 23.81 6.56 6.85 22.18%
DPS 4.00 3.50 2.00 7.20 3.80 3.50 2.50 8.14%
NAPS 1.73 2.05 1.88 1.81 1.72 1.46 1.40 3.58%
Adjusted Per Share Value based on latest NOSH - 92,241
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.97 97.38 67.92 56.95 58.12 26.22 22.62 28.91%
EPS 7.94 4.49 2.50 5.37 5.37 1.39 1.46 32.57%
DPS 1.77 1.05 0.60 2.16 0.86 0.74 0.53 22.23%
NAPS 0.7656 0.6162 0.5648 0.5427 0.3877 0.3103 0.2977 17.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 1.55 1.50 1.73 2.07 0.78 0.80 -
P/RPS 0.37 0.48 0.66 0.91 0.80 0.63 0.75 -11.09%
P/EPS 4.90 10.37 18.03 9.65 8.69 11.89 11.68 -13.46%
EY 20.39 9.65 5.55 10.36 11.50 8.41 8.56 15.54%
DY 4.55 2.26 1.33 4.16 1.84 4.49 3.13 6.42%
P/NAPS 0.51 0.76 0.80 0.96 1.20 0.53 0.57 -1.83%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 25/11/14 20/11/13 30/11/12 24/11/11 24/11/10 -
Price 1.23 2.80 1.44 1.77 1.45 0.81 0.75 -
P/RPS 0.52 0.86 0.64 0.93 0.56 0.66 0.70 -4.82%
P/EPS 6.86 18.73 17.31 9.88 6.09 12.35 10.95 -7.49%
EY 14.59 5.34 5.78 10.12 16.42 8.10 9.13 8.11%
DY 3.25 1.25 1.39 4.07 2.62 4.32 3.33 -0.40%
P/NAPS 0.71 1.37 0.77 0.98 0.84 0.55 0.54 4.66%

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