[ABLEGLOB] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 61.73%
YoY- -53.49%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 358,897 322,802 302,324 210,873 176,807 180,434 81,393 28.02%
PBT 30,651 32,575 19,756 11,073 22,220 20,280 8,274 24.36%
Tax -4,839 -6,512 -5,498 -3,309 -5,498 -3,618 -3,945 3.45%
NP 25,812 26,063 14,258 7,764 16,722 16,662 4,329 34.62%
-
NP to SH 25,282 24,650 13,952 7,760 16,683 16,662 4,329 34.15%
-
Tax Rate 15.79% 19.99% 27.83% 29.88% 24.74% 17.84% 47.68% -
Total Cost 333,085 296,739 288,066 203,109 160,085 163,772 77,064 27.60%
-
Net Worth 273,318 237,682 191,315 175,346 168,505 120,363 96,346 18.96%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 12,811 5,495 3,266 1,865 6,702 2,659 2,309 33.01%
Div Payout % 50.68% 22.29% 23.41% 24.04% 40.18% 15.96% 53.35% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 273,318 237,682 191,315 175,346 168,505 120,363 96,346 18.96%
NOSH 284,707 248,813 93,324 93,269 93,097 69,979 65,990 27.56%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.19% 8.07% 4.72% 3.68% 9.46% 9.23% 5.32% -
ROE 9.25% 10.37% 7.29% 4.43% 9.90% 13.84% 4.49% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 126.06 234.96 323.95 226.09 189.92 257.84 123.34 0.36%
EPS 8.88 22.82 14.95 8.32 17.92 23.81 6.56 5.17%
DPS 4.50 4.00 3.50 2.00 7.20 3.80 3.50 4.27%
NAPS 0.96 1.73 2.05 1.88 1.81 1.72 1.46 -6.74%
Adjusted Per Share Value based on latest NOSH - 94,031
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 116.73 104.99 98.33 68.59 57.51 58.69 26.47 28.02%
EPS 8.22 8.02 4.54 2.52 5.43 5.42 1.41 34.11%
DPS 4.17 1.79 1.06 0.61 2.18 0.86 0.75 33.06%
NAPS 0.889 0.7731 0.6223 0.5703 0.5481 0.3915 0.3134 18.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.31 0.88 1.55 1.50 1.73 2.07 0.78 -
P/RPS 1.04 0.37 0.48 0.66 0.91 0.80 0.63 8.70%
P/EPS 14.75 4.90 10.37 18.03 9.65 8.69 11.89 3.65%
EY 6.78 20.39 9.65 5.55 10.36 11.50 8.41 -3.52%
DY 3.44 4.55 2.26 1.33 4.16 1.84 4.49 -4.33%
P/NAPS 1.36 0.51 0.76 0.80 0.96 1.20 0.53 16.98%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 22/11/16 24/11/15 25/11/14 20/11/13 30/11/12 24/11/11 -
Price 1.30 1.23 2.80 1.44 1.77 1.45 0.81 -
P/RPS 1.03 0.52 0.86 0.64 0.93 0.56 0.66 7.69%
P/EPS 14.64 6.86 18.73 17.31 9.88 6.09 12.35 2.87%
EY 6.83 14.59 5.34 5.78 10.12 16.42 8.10 -2.79%
DY 3.46 3.25 1.25 1.39 4.07 2.62 4.32 -3.62%
P/NAPS 1.35 0.71 1.37 0.77 0.98 0.84 0.55 16.12%

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