[ABLEGLOB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.83%
YoY- 79.79%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 343,978 358,897 322,802 302,324 210,873 176,807 180,434 11.34%
PBT 30,190 30,651 32,575 19,756 11,073 22,220 20,280 6.85%
Tax -5,945 -4,839 -6,512 -5,498 -3,309 -5,498 -3,618 8.62%
NP 24,245 25,812 26,063 14,258 7,764 16,722 16,662 6.44%
-
NP to SH 23,720 25,282 24,650 13,952 7,760 16,683 16,662 6.06%
-
Tax Rate 19.69% 15.79% 19.99% 27.83% 29.88% 24.74% 17.84% -
Total Cost 319,733 333,085 296,739 288,066 203,109 160,085 163,772 11.78%
-
Net Worth 307,368 273,318 237,682 191,315 175,346 168,505 120,363 16.90%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,314 12,811 5,495 3,266 1,865 6,702 2,659 23.22%
Div Payout % 39.27% 50.68% 22.29% 23.41% 24.04% 40.18% 15.96% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 307,368 273,318 237,682 191,315 175,346 168,505 120,363 16.90%
NOSH 310,470 284,707 248,813 93,324 93,269 93,097 69,979 28.17%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.05% 7.19% 8.07% 4.72% 3.68% 9.46% 9.23% -
ROE 7.72% 9.25% 10.37% 7.29% 4.43% 9.90% 13.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 110.79 126.06 234.96 323.95 226.09 189.92 257.84 -13.12%
EPS 7.64 8.88 22.82 14.95 8.32 17.92 23.81 -17.25%
DPS 3.00 4.50 4.00 3.50 2.00 7.20 3.80 -3.86%
NAPS 0.99 0.96 1.73 2.05 1.88 1.81 1.72 -8.79%
Adjusted Per Share Value based on latest NOSH - 93,409
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 111.88 116.73 104.99 98.33 68.59 57.51 58.69 11.34%
EPS 7.72 8.22 8.02 4.54 2.52 5.43 5.42 6.06%
DPS 3.03 4.17 1.79 1.06 0.61 2.18 0.86 23.34%
NAPS 0.9997 0.889 0.7731 0.6223 0.5703 0.5481 0.3915 16.90%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.925 1.31 0.88 1.55 1.50 1.73 2.07 -
P/RPS 0.83 1.04 0.37 0.48 0.66 0.91 0.80 0.61%
P/EPS 12.11 14.75 4.90 10.37 18.03 9.65 8.69 5.68%
EY 8.26 6.78 20.39 9.65 5.55 10.36 11.50 -5.36%
DY 3.24 3.44 4.55 2.26 1.33 4.16 1.84 9.88%
P/NAPS 0.93 1.36 0.51 0.76 0.80 0.96 1.20 -4.15%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 22/11/16 24/11/15 25/11/14 20/11/13 30/11/12 -
Price 0.91 1.30 1.23 2.80 1.44 1.77 1.45 -
P/RPS 0.82 1.03 0.52 0.86 0.64 0.93 0.56 6.55%
P/EPS 11.91 14.64 6.86 18.73 17.31 9.88 6.09 11.82%
EY 8.40 6.83 14.59 5.34 5.78 10.12 16.42 -10.56%
DY 3.30 3.46 3.25 1.25 1.39 4.07 2.62 3.91%
P/NAPS 0.92 1.35 0.71 1.37 0.77 0.98 0.84 1.52%

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