[ABLEGLOB] YoY 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- -4.01%
YoY- -30.31%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 115,866 97,915 90,661 63,473 64,746 27,183 23,812 30.14%
PBT 14,110 4,425 3,996 8,167 9,607 1,583 1,747 41.60%
Tax -3,180 -1,510 -1,058 -2,673 -1,811 -1,417 -638 30.66%
NP 10,930 2,915 2,938 5,494 7,796 166 1,109 46.37%
-
NP to SH 10,785 3,288 2,962 5,433 7,796 166 1,109 46.04%
-
Tax Rate 22.54% 34.12% 26.48% 32.73% 18.85% 89.51% 36.52% -
Total Cost 104,936 95,000 87,723 57,979 56,950 27,017 22,703 29.03%
-
Net Worth 237,682 191,488 176,779 166,956 120,369 96,944 92,416 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 - - - 2,767 - - - -
Div Payout % - - - 50.93% - - - -
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 237,682 191,488 176,779 166,956 120,369 96,944 92,416 17.03%
NOSH 248,813 93,409 94,031 92,241 69,982 66,400 66,011 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 9.43% 2.98% 3.24% 8.66% 12.04% 0.61% 4.66% -
ROE 4.54% 1.72% 1.68% 3.25% 6.48% 0.17% 1.20% -
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 84.33 104.82 96.42 68.81 92.52 40.94 36.07 15.19%
EPS 7.85 3.52 3.15 5.89 11.14 0.25 1.68 29.26%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
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 37.69 31.85 29.49 20.64 21.06 8.84 7.74 30.15%
EPS 3.51 1.07 0.96 1.77 2.54 0.05 0.36 46.11%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.7731 0.6228 0.575 0.543 0.3915 0.3153 0.3006 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 1.04 1.48 1.56 2.51 2.24 1.91 2.22 -11.86%
P/EPS 11.21 44.03 47.62 29.37 18.58 312.00 47.62 -21.40%
EY 8.92 2.27 2.10 3.40 5.38 0.32 2.10 27.23%
DY 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
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 1.46 2.67 1.49 2.57 1.57 1.98 2.08 -5.72%
P/EPS 15.67 79.55 45.71 30.05 13.02 324.00 44.64 -15.99%
EY 6.38 1.26 2.19 3.33 7.68 0.31 2.24 19.04%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
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