[ABLEGLOB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

22-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 77.79%

YoY- 76.68%

Quarter Report

3Q 2016 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Cumulative Result
Revenue	426,021	343,978	358,897	322,802	302,324	210,873	176,807	15.77%
YoY %	23.85%	-4.16%	11.18%	6.77%	43.37%	19.27%	-	-
Horiz. %	240.95%	194.55%	202.99%	182.57%	170.99%	119.27%	100.00%	-
PBT	45,174	30,190	30,651	32,575	19,756	11,073	22,220	12.54%
YoY %	49.63%	-1.50%	-5.91%	64.89%	78.42%	-50.17%	-	-
Horiz. %	203.30%	135.87%	137.94%	146.60%	88.91%	49.83%	100.00%	-
Tax	-8,434	-5,945	-4,839	-6,512	-5,498	-3,309	-5,498	7.38%
YoY %	-41.87%	-22.86%	25.69%	-18.44%	-66.15%	39.81%	-	-
Horiz. %	153.40%	108.13%	88.01%	118.44%	100.00%	60.19%	100.00%	-
NP	36,740	24,245	25,812	26,063	14,258	7,764	16,722	14.01%
YoY %	51.54%	-6.07%	-0.96%	82.80%	83.64%	-53.57%	-	-
Horiz. %	219.71%	144.99%	154.36%	155.86%	85.26%	46.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,771	23,720	25,282	24,650	13,952	7,760	16,683	13.54%
YoY %	50.81%	-6.18%	2.56%	76.68%	79.79%	-53.49%	-	-
Horiz. %	214.42%	142.18%	151.54%	147.76%	83.63%	46.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.67%	19.69%	15.79%	19.99%	27.83%	29.88%	24.74%	-
YoY %	-5.18%	24.70%	-21.01%	-28.17%	-6.86%	20.78%	-	-
Horiz. %	75.46%	79.59%	63.82%	80.80%	112.49%	120.78%	100.00%	-
Total Cost	389,281	319,733	333,085	296,739	288,066	203,109	160,085	15.95%
YoY %	21.75%	-4.01%	12.25%	3.01%	41.83%	26.88%	-	-
Horiz. %	243.17%	199.73%	208.07%	185.36%	179.95%	126.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,415	307,368	273,318	237,682	191,315	175,346	168,505	12.31%
YoY %	10.10%	12.46%	14.99%	24.24%	9.11%	4.06%	-	-
Horiz. %	200.83%	182.41%	162.20%	141.05%	113.54%	104.06%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	15,523	9,314	12,811	5,495	3,266	1,865	6,702	15.01%
YoY %	66.66%	-27.30%	133.14%	68.25%	75.12%	-72.17%	-	-
Horiz. %	231.62%	138.97%	191.15%	81.99%	48.73%	27.83%	100.00%	-
Div Payout %	43.40%	39.27%	50.68%	22.29%	23.41%	24.04%	40.18%	-
YoY %	10.52%	-22.51%	127.37%	-4.78%	-2.62%	-40.17%	-	-
Horiz. %	108.01%	97.74%	126.13%	55.48%	58.26%	59.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	338,415	307,368	273,318	237,682	191,315	175,346	168,505	12.31%
YoY %	10.10%	12.46%	14.99%	24.24%	9.11%	4.06%	-	-
Horiz. %	200.83%	182.41%	162.20%	141.05%	113.54%	104.06%	100.00%	-
NOSH	310,470	310,470	284,707	248,813	93,324	93,269	93,097	22.21%
YoY %	0.00%	9.05%	14.43%	166.61%	0.06%	0.18%	-	-
Horiz. %	333.49%	333.49%	305.82%	267.26%	100.24%	100.18%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	8.62%	7.05%	7.19%	8.07%	4.72%	3.68%	9.46%	-
YoY %	22.27%	-1.95%	-10.90%	70.97%	28.26%	-61.10%	-	-
Horiz. %	91.12%	74.52%	76.00%	85.31%	49.89%	38.90%	100.00%	-
ROE	10.57%	7.72%	9.25%	10.37%	7.29%	4.43%	9.90%	-
YoY %	36.92%	-16.54%	-10.80%	42.25%	64.56%	-55.25%	-	-
Horiz. %	106.77%	77.98%	93.43%	104.75%	73.64%	44.75%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	137.22	110.79	126.06	234.96	323.95	226.09	189.92	-5.27%
YoY %	23.86%	-12.11%	-46.35%	-27.47%	43.28%	19.04%	-	-
Horiz. %	72.25%	58.34%	66.38%	123.72%	170.57%	119.04%	100.00%	-
EPS	11.52	7.64	8.88	22.82	14.95	8.32	17.92	-7.09%
YoY %	50.79%	-13.96%	-61.09%	52.64%	79.69%	-53.57%	-	-
Horiz. %	64.29%	42.63%	49.55%	127.34%	83.43%	46.43%	100.00%	-
DPS	5.00	3.00	4.50	4.00	3.50	2.00	7.20	-5.89%
YoY %	66.67%	-33.33%	12.50%	14.29%	75.00%	-72.22%	-	-
Horiz. %	69.44%	41.67%	62.50%	55.56%	48.61%	27.78%	100.00%	-
NAPS	1.09	0.99	0.96	1.73	2.05	1.88	1.81	-8.10%
YoY %	10.10%	3.12%	-44.51%	-15.61%	9.04%	3.87%	-	-
Horiz. %	60.22%	54.70%	53.04%	95.58%	113.26%	103.87%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 248,813
RPS	137.22	110.79	115.60	103.97	97.38	67.92	56.95	15.77%
YoY %	23.86%	-4.16%	11.19%	6.77%	43.37%	19.26%	-	-
Horiz. %	240.95%	194.54%	202.99%	182.56%	170.99%	119.26%	100.00%	-
EPS	11.52	7.64	8.14	7.94	4.49	2.50	5.37	13.55%
YoY %	50.79%	-6.14%	2.52%	76.84%	79.60%	-53.45%	-	-
Horiz. %	214.53%	142.27%	151.58%	147.86%	83.61%	46.55%	100.00%	-
DPS	5.00	3.00	4.13	1.77	1.05	0.60	2.16	15.00%
YoY %	66.67%	-27.36%	133.33%	68.57%	75.00%	-72.22%	-	-
Horiz. %	231.48%	138.89%	191.20%	81.94%	48.61%	27.78%	100.00%	-
NAPS	1.09	0.99	0.8803	0.7656	0.6162	0.5648	0.5427	12.31%
YoY %	10.10%	12.46%	14.98%	24.25%	9.10%	4.07%	-	-
Horiz. %	200.85%	182.42%	162.21%	141.07%	113.54%	104.07%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	1.36	0.925	1.31	0.88	1.55	1.50	1.73	-
P/RPS	0.99	0.83	1.04	0.37	0.48	0.66	0.91	1.41%
YoY %	19.28%	-20.19%	181.08%	-22.92%	-27.27%	-27.47%	-	-
Horiz. %	108.79%	91.21%	114.29%	40.66%	52.75%	72.53%	100.00%	-
P/EPS	11.80	12.11	14.75	4.90	10.37	18.03	9.65	3.40%
YoY %	-2.56%	-17.90%	201.02%	-52.75%	-42.48%	86.84%	-	-
Horiz. %	122.28%	125.49%	152.85%	50.78%	107.46%	186.84%	100.00%	-
EY	8.47	8.26	6.78	20.39	9.65	5.55	10.36	-3.29%
YoY %	2.54%	21.83%	-66.75%	111.30%	73.87%	-46.43%	-	-
Horiz. %	81.76%	79.73%	65.44%	196.81%	93.15%	53.57%	100.00%	-
DY	3.68	3.24	3.44	4.55	2.26	1.33	4.16	-2.02%
YoY %	13.58%	-5.81%	-24.40%	101.33%	69.92%	-68.03%	-	-
Horiz. %	88.46%	77.88%	82.69%	109.38%	54.33%	31.97%	100.00%	-
P/NAPS	1.25	0.93	1.36	0.51	0.76	0.80	0.96	4.49%
YoY %	34.41%	-31.62%	166.67%	-32.89%	-5.00%	-16.67%	-	-
Horiz. %	130.21%	96.88%	141.67%	53.12%	79.17%	83.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	28/11/18	28/11/17	22/11/16	24/11/15	25/11/14	20/11/13	-
Price	1.49	0.91	1.30	1.23	2.80	1.44	1.77	-
P/RPS	1.09	0.82	1.03	0.52	0.86	0.64	0.93	2.67%
YoY %	32.93%	-20.39%	98.08%	-39.53%	34.38%	-31.18%	-	-
Horiz. %	117.20%	88.17%	110.75%	55.91%	92.47%	68.82%	100.00%	-
P/EPS	12.93	11.91	14.64	6.86	18.73	17.31	9.88	4.58%
YoY %	8.56%	-18.65%	113.41%	-63.37%	8.20%	75.20%	-	-
Horiz. %	130.87%	120.55%	148.18%	69.43%	189.57%	175.20%	100.00%	-
EY	7.73	8.40	6.83	14.59	5.34	5.78	10.12	-4.38%
YoY %	-7.98%	22.99%	-53.19%	173.22%	-7.61%	-42.89%	-	-
Horiz. %	76.38%	83.00%	67.49%	144.17%	52.77%	57.11%	100.00%	-
DY	3.36	3.30	3.46	3.25	1.25	1.39	4.07	-3.14%
YoY %	1.82%	-4.62%	6.46%	160.00%	-10.07%	-65.85%	-	-
Horiz. %	82.56%	81.08%	85.01%	79.85%	30.71%	34.15%	100.00%	-
P/NAPS	1.37	0.92	1.35	0.71	1.37	0.77	0.98	5.73%
YoY %	48.91%	-31.85%	90.14%	-48.18%	77.92%	-21.43%	-	-
Horiz. %	139.80%	93.88%	137.76%	72.45%	139.80%	78.57%	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