[ABLEGLOB] YoY TTM 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- -9.21%
YoY- -1.84%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 437,889 408,229 275,449 242,735 233,229 107,217 95,457 28.87%
PBT 35,866 27,041 16,001 29,495 26,358 10,463 8,373 27.41%
Tax -8,400 -8,529 -4,439 -6,544 -2,985 -4,383 -2,416 23.05%
NP 27,466 18,512 11,562 22,951 23,373 6,080 5,957 28.98%
-
NP to SH 27,998 19,170 11,681 22,905 23,334 6,080 5,957 29.39%
-
Tax Rate 23.42% 31.54% 27.74% 22.19% 11.32% 41.89% 28.85% -
Total Cost 410,423 389,717 263,887 219,784 209,856 101,137 89,500 28.86%
-
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 3,733 3,263 4,360 6,687 2,660 2,311 1,632 14.77%
Div Payout % 13.34% 17.02% 37.33% 29.20% 11.40% 38.02% 27.41% -
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 137,388 93,409 94,031 92,241 69,982 66,400 66,011 12.98%
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 6.27% 4.53% 4.20% 9.46% 10.02% 5.67% 6.24% -
ROE 11.78% 10.01% 6.61% 13.72% 19.39% 6.27% 6.45% -
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 318.72 437.03 292.93 263.15 333.27 161.47 144.61 14.06%
EPS 20.38 20.52 12.42 24.83 33.34 9.16 9.02 14.53%
DPS 2.72 3.50 4.64 7.25 3.80 3.50 2.50 1.41%
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 141.04 131.49 88.72 78.18 75.12 34.53 30.75 28.86%
EPS 9.02 6.17 3.76 7.38 7.52 1.96 1.92 29.38%
DPS 1.20 1.05 1.40 2.15 0.86 0.74 0.53 14.57%
NAPS 0.7656 0.6168 0.5694 0.5378 0.3877 0.3122 0.2977 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 0.28 0.35 0.51 0.66 0.62 0.48 0.55 -10.63%
P/EPS 4.32 7.55 12.07 6.97 6.21 8.52 8.87 -11.28%
EY 23.16 13.24 8.28 14.35 16.11 11.74 11.28 12.72%
DY 3.09 2.26 3.09 4.19 1.84 4.49 3.13 -0.21%
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 0.39 0.64 0.49 0.67 0.44 0.50 0.52 -4.67%
P/EPS 6.04 13.64 11.59 7.13 4.35 8.85 8.31 -5.17%
EY 16.57 7.33 8.63 14.03 23.00 11.30 12.03 5.47%
DY 2.21 1.25 3.22 4.10 2.62 4.32 3.33 -6.59%
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