[ABLEGLOB] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

25-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -4.8%

YoY- 92.3%

Quarter Report

2Q 2017 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	519,392	564,178	469,047	460,602	419,938	400,975	248,261	13.07%
YoY %	-7.94%	20.28%	1.83%	9.68%	4.73%	61.51%	-	-
Horiz. %	209.21%	227.25%	188.93%	185.53%	169.15%	161.51%	100.00%	-
PBT	59,010	60,337	26,054	51,090	26,181	26,612	20,172	19.57%
YoY %	-2.20%	131.58%	-49.00%	95.14%	-1.62%	31.93%	-	-
Horiz. %	292.53%	299.11%	129.16%	253.27%	129.79%	131.93%	100.00%	-
Tax	-15,201	-10,415	-5,567	-12,511	-6,730	-8,077	-6,054	16.56%
YoY %	-45.95%	-87.08%	55.50%	-85.90%	16.68%	-33.42%	-	-
Horiz. %	251.09%	172.04%	91.96%	206.66%	111.17%	133.42%	100.00%	-
NP	43,809	49,922	20,487	38,579	19,451	18,535	14,118	20.75%
YoY %	-12.25%	143.68%	-46.90%	98.34%	4.94%	31.29%	-	-
Horiz. %	310.31%	353.61%	145.11%	273.26%	137.77%	131.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,394	48,841	20,513	39,423	20,501	18,823	14,173	20.48%
YoY %	-11.15%	138.10%	-47.97%	92.30%	8.91%	32.81%	-	-
Horiz. %	306.17%	344.61%	144.73%	278.16%	144.65%	132.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.76%	17.26%	21.37%	24.49%	25.71%	30.35%	30.01%	-
YoY %	49.25%	-19.23%	-12.74%	-4.75%	-15.29%	1.13%	-	-
Horiz. %	85.84%	57.51%	71.21%	81.61%	85.67%	101.13%	100.00%	-
Total Cost	475,583	514,256	448,560	422,023	400,487	382,440	234,143	12.52%
YoY %	-7.52%	14.65%	6.29%	5.38%	4.72%	63.34%	-	-
Horiz. %	203.12%	219.63%	191.58%	180.24%	171.04%	163.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,834	322,891	294,949	256,084	208,940	191,342	231,325	7.18%
YoY %	8.65%	9.47%	15.18%	22.56%	9.20%	-17.28%	-	-
Horiz. %	151.66%	139.58%	127.50%	110.70%	90.32%	82.72%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	18,007	20,180	9,184	6,492	3,733	3,263	7,128	16.68%
YoY %	-10.77%	119.73%	41.47%	73.91%	14.40%	-54.22%	-	-
Horiz. %	252.62%	283.11%	128.84%	91.08%	52.37%	45.78%	100.00%	-
Div Payout %	41.50%	41.32%	44.77%	16.47%	18.21%	17.34%	50.29%	-
YoY %	0.44%	-7.71%	171.83%	-9.56%	5.02%	-65.52%	-	-
Horiz. %	82.52%	82.16%	89.02%	32.75%	36.21%	34.48%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	350,834	322,891	294,949	256,084	208,940	191,342	231,325	7.18%
YoY %	8.65%	9.47%	15.18%	22.56%	9.20%	-17.28%	-	-
Horiz. %	151.66%	139.58%	127.50%	110.70%	90.32%	82.72%	100.00%	-
NOSH	310,470	310,470	310,470	275,360	93,276	93,337	123,703	16.55%
YoY %	0.00%	0.00%	12.75%	195.21%	-0.07%	-24.55%	-	-
Horiz. %	250.98%	250.98%	250.98%	222.60%	75.40%	75.45%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	8.43%	8.85%	4.37%	8.38%	4.63%	4.62%	5.69%	-
YoY %	-4.75%	102.52%	-47.85%	80.99%	0.22%	-18.80%	-	-
Horiz. %	148.15%	155.54%	76.80%	147.28%	81.37%	81.20%	100.00%	-
ROE	12.37%	15.13%	6.95%	15.39%	9.81%	9.84%	6.13%	-
YoY %	-18.24%	117.70%	-54.84%	56.88%	-0.30%	60.52%	-	-
Horiz. %	201.79%	246.82%	113.38%	251.06%	160.03%	160.52%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	167.29	181.72	151.07	167.27	450.21	429.59	200.69	-2.98%
YoY %	-7.94%	20.29%	-9.68%	-62.85%	4.80%	114.06%	-	-
Horiz. %	83.36%	90.55%	75.28%	83.35%	224.33%	214.06%	100.00%	-
EPS	13.98	15.73	6.61	14.32	21.98	20.17	11.46	3.36%
YoY %	-11.13%	137.97%	-53.84%	-34.85%	8.97%	76.00%	-	-
Horiz. %	121.99%	137.26%	57.68%	124.96%	191.80%	176.00%	100.00%	-
DPS	5.80	6.50	2.96	2.36	4.00	3.50	5.76	0.11%
YoY %	-10.77%	119.59%	25.42%	-41.00%	14.29%	-39.24%	-	-
Horiz. %	100.69%	112.85%	51.39%	40.97%	69.44%	60.76%	100.00%	-
NAPS	1.13	1.04	0.95	0.93	2.24	2.05	1.87	-8.04%
YoY %	8.65%	9.47%	2.15%	-58.48%	9.27%	9.63%	-	-
Horiz. %	60.43%	55.61%	50.80%	49.73%	119.79%	109.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 275,360
RPS	167.29	181.72	151.08	148.36	135.26	129.15	79.96	13.07%
YoY %	-7.94%	20.28%	1.83%	9.69%	4.73%	61.52%	-	-
Horiz. %	209.22%	227.26%	188.94%	185.54%	169.16%	161.52%	100.00%	-
EPS	13.98	15.73	6.61	12.70	6.60	6.06	4.57	20.46%
YoY %	-11.13%	137.97%	-47.95%	92.42%	8.91%	32.60%	-	-
Horiz. %	305.91%	344.20%	144.64%	277.90%	144.42%	132.60%	100.00%	-
DPS	5.80	6.50	2.96	2.09	1.20	1.05	2.30	16.65%
YoY %	-10.77%	119.59%	41.63%	74.17%	14.29%	-54.35%	-	-
Horiz. %	252.17%	282.61%	128.70%	90.87%	52.17%	45.65%	100.00%	-
NAPS	1.13	1.04	0.95	0.8248	0.673	0.6163	0.7451	7.18%
YoY %	8.65%	9.47%	15.18%	22.56%	9.20%	-17.29%	-	-
Horiz. %	151.66%	139.58%	127.50%	110.70%	90.32%	82.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.41	1.35	0.95	1.59	2.05	1.51	1.69	-
P/RPS	0.84	0.74	0.63	0.95	0.46	0.35	0.84	0.00%
YoY %	13.51%	17.46%	-33.68%	106.52%	31.43%	-58.33%	-	-
Horiz. %	100.00%	88.10%	75.00%	113.10%	54.76%	41.67%	100.00%	-
P/EPS	10.09	8.58	14.38	11.11	9.33	7.49	14.75	-6.12%
YoY %	17.60%	-40.33%	29.43%	19.08%	24.57%	-49.22%	-	-
Horiz. %	68.41%	58.17%	97.49%	75.32%	63.25%	50.78%	100.00%	-
EY	9.91	11.65	6.95	9.00	10.72	13.36	6.78	6.52%
YoY %	-14.94%	67.63%	-22.78%	-16.04%	-19.76%	97.05%	-	-
Horiz. %	146.17%	171.83%	102.51%	132.74%	158.11%	197.05%	100.00%	-
DY	4.11	4.81	3.11	1.48	1.95	2.32	3.41	3.15%
YoY %	-14.55%	54.66%	110.14%	-24.10%	-15.95%	-31.96%	-	-
Horiz. %	120.53%	141.06%	91.20%	43.40%	57.18%	68.04%	100.00%	-
P/NAPS	1.25	1.30	1.00	1.71	0.92	0.74	0.90	5.62%
YoY %	-3.85%	30.00%	-41.52%	85.87%	24.32%	-17.78%	-	-
Horiz. %	138.89%	144.44%	111.11%	190.00%	102.22%	82.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	29/08/19	30/08/18	25/08/17	29/08/16	26/08/15	20/08/14	-
Price	1.50	1.41	0.955	1.43	2.37	1.28	1.71	-
P/RPS	0.90	0.78	0.63	0.85	0.53	0.30	0.85	0.95%
YoY %	15.38%	23.81%	-25.88%	60.38%	76.67%	-64.71%	-	-
Horiz. %	105.88%	91.76%	74.12%	100.00%	62.35%	35.29%	100.00%	-
P/EPS	10.73	8.96	14.45	9.99	10.78	6.35	14.93	-5.35%
YoY %	19.75%	-37.99%	44.64%	-7.33%	69.76%	-57.47%	-	-
Horiz. %	71.87%	60.01%	96.78%	66.91%	72.20%	42.53%	100.00%	-
EY	9.32	11.16	6.92	10.01	9.27	15.76	6.70	5.64%
YoY %	-16.49%	61.27%	-30.87%	7.98%	-41.18%	135.22%	-	-
Horiz. %	139.10%	166.57%	103.28%	149.40%	138.36%	235.22%	100.00%	-
DY	3.87	4.61	3.10	1.65	1.69	2.73	3.37	2.33%
YoY %	-16.05%	48.71%	87.88%	-2.37%	-38.10%	-18.99%	-	-
Horiz. %	114.84%	136.80%	91.99%	48.96%	50.15%	81.01%	100.00%	-
P/NAPS	1.33	1.36	1.01	1.54	1.06	0.62	0.91	6.52%
YoY %	-2.21%	34.65%	-34.42%	45.28%	70.97%	-31.87%	-	-
Horiz. %	146.15%	149.45%	110.99%	169.23%	116.48%	68.13%	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