[ABLEGLOB] YoY TTM 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- 36.57%
YoY- 46.05%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 583,167 460,567 477,658 437,889 408,229 275,449 242,735 15.72%
PBT 63,994 34,112 45,428 35,866 27,041 16,001 29,495 13.77%
Tax -12,090 -8,876 -9,668 -8,400 -8,529 -4,439 -6,544 10.76%
NP 51,904 25,236 35,760 27,466 18,512 11,562 22,951 14.56%
-
NP to SH 51,103 25,076 36,717 27,998 19,170 11,681 22,905 14.30%
-
Tax Rate 18.89% 26.02% 21.28% 23.42% 31.54% 27.74% 22.19% -
Total Cost 531,263 435,331 441,898 410,423 389,717 263,887 219,784 15.83%
-
Net Worth 338,415 307,368 273,092 237,682 191,488 176,779 166,956 12.49%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 21,733 12,418 7,914 3,733 3,263 4,360 6,687 21.69%
Div Payout % 42.53% 49.53% 21.56% 13.34% 17.02% 37.33% 29.20% -
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 338,415 307,368 273,092 237,682 191,488 176,779 166,956 12.49%
NOSH 310,470 310,470 284,471 137,388 93,409 94,031 92,241 22.40%
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 8.90% 5.48% 7.49% 6.27% 4.53% 4.20% 9.46% -
ROE 15.10% 8.16% 13.44% 11.78% 10.01% 6.61% 13.72% -
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 187.83 148.34 167.91 318.72 437.03 292.93 263.15 -5.46%
EPS 16.46 8.08 12.91 20.38 20.52 12.42 24.83 -6.61%
DPS 7.00 4.00 2.78 2.72 3.50 4.64 7.25 -0.58%
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 189.68 149.80 155.36 142.43 132.78 89.59 78.95 15.72%
EPS 16.62 8.16 11.94 9.11 6.24 3.80 7.45 14.30%
DPS 7.07 4.04 2.57 1.21 1.06 1.42 2.18 21.65%
NAPS 1.1007 0.9997 0.8882 0.7731 0.6228 0.575 0.543 12.49%
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 0.72 0.62 0.78 0.28 0.35 0.51 0.66 1.46%
P/EPS 8.26 11.45 10.15 4.32 7.55 12.07 6.97 2.86%
EY 12.10 8.73 9.85 23.16 13.24 8.28 14.35 -2.80%
DY 5.15 4.32 2.12 3.09 2.26 3.09 4.19 3.49%
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 0.79 0.61 0.77 0.39 0.64 0.49 0.67 2.78%
P/EPS 9.05 11.27 10.07 6.04 13.64 11.59 7.13 4.05%
EY 11.05 8.88 9.93 16.57 7.33 8.63 14.03 -3.89%
DY 4.70 4.40 2.14 2.21 1.25 3.22 4.10 2.30%
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