[ABLEGLOB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -10.05%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 441,200 417,409 316,778 241,384 246,362 134,189 96,063 28.89%
PBT 46,790 23,048 18,358 27,148 27,555 14,352 8,551 32.71%
Tax -11,347 -7,387 -6,340 -6,628 -4,664 -3,312 -2,278 30.65%
NP 35,443 15,661 12,018 20,520 22,891 11,040 6,273 33.42%
-
NP to SH 35,592 17,301 12,979 20,603 22,845 11,040 6,273 33.51%
-
Tax Rate 24.25% 32.05% 34.54% 24.41% 16.93% 23.08% 26.64% -
Total Cost 405,757 401,748 304,760 220,864 223,471 123,149 89,790 28.55%
-
Net Worth 223,728 194,969 181,020 92,576 145,020 68,669 65,980 22.54%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,733 3,263 4,360 6,687 2,660 2,311 1,632 14.77%
Div Payout % 10.49% 18.86% 33.60% 32.46% 11.64% 20.94% 26.03% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 223,728 194,969 181,020 92,576 145,020 68,669 65,980 22.54%
NOSH 248,586 93,286 93,309 92,576 86,838 68,669 65,980 24.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.03% 3.75% 3.79% 8.50% 9.29% 8.23% 6.53% -
ROE 15.91% 8.87% 7.17% 22.26% 15.75% 16.08% 9.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 177.48 447.45 339.49 260.74 283.70 195.41 145.59 3.35%
EPS 14.32 18.55 13.91 22.26 26.31 16.08 9.51 7.05%
DPS 1.50 3.50 4.67 7.20 3.06 3.37 2.50 -8.15%
NAPS 0.90 2.09 1.94 1.00 1.67 1.00 1.00 -1.73%
Adjusted Per Share Value based on latest NOSH - 92,576
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 142.11 134.44 102.03 77.75 79.35 43.22 30.94 28.89%
EPS 11.46 5.57 4.18 6.64 7.36 3.56 2.02 33.51%
DPS 1.20 1.05 1.40 2.15 0.86 0.74 0.53 14.57%
NAPS 0.7206 0.628 0.5831 0.2982 0.4671 0.2212 0.2125 22.54%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.24 2.09 1.35 1.67 1.66 0.74 0.65 -
P/RPS 0.70 0.47 0.40 0.64 0.59 0.38 0.45 7.63%
P/EPS 8.66 11.27 9.71 7.50 6.31 4.60 6.84 4.00%
EY 11.55 8.87 10.30 13.33 15.85 21.73 14.63 -3.85%
DY 1.21 1.67 3.46 4.31 1.85 4.55 3.85 -17.52%
P/NAPS 1.38 1.00 0.70 1.67 0.99 0.74 0.65 13.35%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 23/02/11 -
Price 1.42 1.81 1.61 1.70 1.82 0.82 0.65 -
P/RPS 0.80 0.40 0.47 0.65 0.64 0.42 0.45 10.05%
P/EPS 9.92 9.76 11.57 7.64 6.92 5.10 6.84 6.38%
EY 10.08 10.25 8.64 13.09 14.45 19.61 14.63 -6.01%
DY 1.06 1.93 2.90 4.24 1.68 4.11 3.85 -19.32%
P/NAPS 1.58 0.87 0.83 1.70 1.09 0.82 0.65 15.93%

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