[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
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 426,021 343,978 358,897 322,802 302,324 210,873 176,807 15.77%
PBT 45,174 30,190 30,651 32,575 19,756 11,073 22,220 12.54%
Tax -8,434 -5,945 -4,839 -6,512 -5,498 -3,309 -5,498 7.38%
NP 36,740 24,245 25,812 26,063 14,258 7,764 16,722 14.01%
-
NP to SH 35,771 23,720 25,282 24,650 13,952 7,760 16,683 13.54%
-
Tax Rate 18.67% 19.69% 15.79% 19.99% 27.83% 29.88% 24.74% -
Total Cost 389,281 319,733 333,085 296,739 288,066 203,109 160,085 15.95%
-
Net Worth 338,415 307,368 273,318 237,682 191,315 175,346 168,505 12.31%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 15,523 9,314 12,811 5,495 3,266 1,865 6,702 15.01%
Div Payout % 43.40% 39.27% 50.68% 22.29% 23.41% 24.04% 40.18% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 338,415 307,368 273,318 237,682 191,315 175,346 168,505 12.31%
NOSH 310,470 310,470 284,707 248,813 93,324 93,269 93,097 22.21%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.62% 7.05% 7.19% 8.07% 4.72% 3.68% 9.46% -
ROE 10.57% 7.72% 9.25% 10.37% 7.29% 4.43% 9.90% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 137.22 110.79 126.06 234.96 323.95 226.09 189.92 -5.27%
EPS 11.52 7.64 8.88 22.82 14.95 8.32 17.92 -7.09%
DPS 5.00 3.00 4.50 4.00 3.50 2.00 7.20 -5.89%
NAPS 1.09 0.99 0.96 1.73 2.05 1.88 1.81 -8.10%
Adjusted Per Share Value based on latest NOSH - 248,813
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 138.56 111.88 116.73 104.99 98.33 68.59 57.51 15.77%
EPS 11.63 7.72 8.22 8.02 4.54 2.52 5.43 13.52%
DPS 5.05 3.03 4.17 1.79 1.06 0.61 2.18 15.02%
NAPS 1.1007 0.9997 0.889 0.7731 0.6223 0.5703 0.5481 12.31%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
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%
P/EPS 11.80 12.11 14.75 4.90 10.37 18.03 9.65 3.40%
EY 8.47 8.26 6.78 20.39 9.65 5.55 10.36 -3.29%
DY 3.68 3.24 3.44 4.55 2.26 1.33 4.16 -2.02%
P/NAPS 1.25 0.93 1.36 0.51 0.76 0.80 0.96 4.49%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
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%
P/EPS 12.93 11.91 14.64 6.86 18.73 17.31 9.88 4.58%
EY 7.73 8.40 6.83 14.59 5.34 5.78 10.12 -4.38%
DY 3.36 3.30 3.46 3.25 1.25 1.39 4.07 -3.14%
P/NAPS 1.37 0.92 1.35 0.71 1.37 0.77 0.98 5.73%

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