[ABLEGLOB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.7%
YoY- 60.26%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 419,938 400,975 248,261 244,008 195,666 103,846 95,651 27.93%
PBT 26,181 26,612 20,172 30,935 18,334 10,627 8,443 20.73%
Tax -6,730 -8,077 -6,054 -5,682 -2,591 -3,604 -3,102 13.76%
NP 19,451 18,535 14,118 25,253 15,743 7,023 5,341 24.01%
-
NP to SH 20,501 18,823 14,173 25,229 15,743 7,023 5,341 25.10%
-
Tax Rate 25.71% 30.35% 30.01% 18.37% 14.13% 33.91% 36.74% -
Total Cost 400,487 382,440 234,143 218,755 179,923 96,823 90,310 28.14%
-
Net Worth 208,940 191,342 231,325 167,184 69,960 98,191 92,908 14.44%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,733 3,263 7,128 3,919 2,660 2,311 1,632 14.77%
Div Payout % 18.21% 17.34% 50.29% 15.54% 16.90% 32.91% 30.57% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 208,940 191,342 231,325 167,184 69,960 98,191 92,908 14.44%
NOSH 93,276 93,337 123,703 93,399 69,960 65,900 65,892 5.95%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.63% 4.62% 5.69% 10.35% 8.05% 6.76% 5.58% -
ROE 9.81% 9.84% 6.13% 15.09% 22.50% 7.15% 5.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 450.21 429.59 200.69 261.25 279.68 157.58 145.16 20.74%
EPS 21.98 20.17 11.46 27.01 22.50 10.66 8.11 18.05%
DPS 4.00 3.50 5.76 4.20 3.80 3.50 2.50 8.14%
NAPS 2.24 2.05 1.87 1.79 1.00 1.49 1.41 8.01%
Adjusted Per Share Value based on latest NOSH - 93,399
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 136.59 130.42 80.75 79.36 63.64 33.78 31.11 27.93%
EPS 6.67 6.12 4.61 8.21 5.12 2.28 1.74 25.07%
DPS 1.21 1.06 2.32 1.27 0.87 0.75 0.53 14.73%
NAPS 0.6796 0.6223 0.7524 0.5438 0.2275 0.3194 0.3022 14.44%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.05 1.51 1.69 1.90 1.28 0.80 0.60 -
P/RPS 0.46 0.35 0.84 0.73 0.46 0.51 0.41 1.93%
P/EPS 9.33 7.49 14.75 7.03 5.69 7.51 7.40 3.93%
EY 10.72 13.36 6.78 14.22 17.58 13.32 13.51 -3.77%
DY 1.95 2.32 3.41 2.21 2.97 4.38 4.17 -11.88%
P/NAPS 0.92 0.74 0.90 1.06 1.28 0.54 0.43 13.50%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 20/08/14 21/08/13 29/08/12 24/08/11 25/08/10 -
Price 2.37 1.28 1.71 1.88 1.85 0.85 0.75 -
P/RPS 0.53 0.30 0.85 0.72 0.66 0.54 0.52 0.31%
P/EPS 10.78 6.35 14.93 6.96 8.22 7.98 9.25 2.58%
EY 9.27 15.76 6.70 14.37 12.16 12.54 10.81 -2.52%
DY 1.69 2.73 3.37 2.23 2.06 4.12 3.33 -10.67%
P/NAPS 1.06 0.62 0.91 1.05 1.85 0.57 0.53 12.23%

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