[ABLEGLOB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.59%
YoY- 99.0%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 418,211 346,102 251,044 243,615 163,088 98,736 100,781 26.73%
PBT 22,868 16,848 28,484 29,827 15,182 9,113 8,568 17.75%
Tax -6,765 -5,185 -8,453 -4,980 -2,716 -2,591 -2,985 14.59%
NP 16,103 11,663 20,031 24,847 12,466 6,522 5,583 19.28%
-
NP to SH 17,819 11,884 20,105 24,807 12,466 6,522 5,583 21.31%
-
Tax Rate 29.58% 30.78% 29.68% 16.70% 17.89% 28.43% 34.84% -
Total Cost 402,108 334,439 231,013 218,768 150,622 92,214 95,198 27.11%
-
Net Worth 199,748 184,599 176,412 161,466 109,900 96,421 90,775 14.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,733 5,737 4,653 3,919 2,660 2,311 2,458 7.20%
Div Payout % 20.95% 48.28% 23.15% 15.80% 21.34% 35.44% 44.04% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 199,748 184,599 176,412 161,466 109,900 96,421 90,775 14.03%
NOSH 93,340 93,231 94,338 93,333 70,000 66,042 65,306 6.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.85% 3.37% 7.98% 10.20% 7.64% 6.61% 5.54% -
ROE 8.92% 6.44% 11.40% 15.36% 11.34% 6.76% 6.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 448.05 371.23 266.11 261.02 232.98 149.50 154.32 19.42%
EPS 19.09 12.75 21.31 26.58 17.81 9.88 8.55 14.31%
DPS 4.00 6.15 4.93 4.20 3.80 3.50 3.75 1.08%
NAPS 2.14 1.98 1.87 1.73 1.57 1.46 1.39 7.44%
Adjusted Per Share Value based on latest NOSH - 93,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 136.02 112.57 81.65 79.24 53.04 32.11 32.78 26.73%
EPS 5.80 3.87 6.54 8.07 4.05 2.12 1.82 21.28%
DPS 1.21 1.87 1.51 1.27 0.87 0.75 0.80 7.13%
NAPS 0.6497 0.6004 0.5738 0.5252 0.3575 0.3136 0.2953 14.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.70 1.49 1.67 1.74 1.18 0.67 0.54 -
P/RPS 0.38 0.40 0.63 0.67 0.51 0.45 0.35 1.37%
P/EPS 8.91 11.69 7.84 6.55 6.63 6.78 6.32 5.88%
EY 11.23 8.55 12.76 15.28 15.09 14.74 15.83 -5.55%
DY 2.35 4.13 2.95 2.41 3.22 5.22 6.94 -16.49%
P/NAPS 0.79 0.75 0.89 1.01 0.75 0.46 0.39 12.47%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 21/05/14 22/05/13 23/05/12 24/05/11 26/05/10 -
Price 1.86 1.60 1.73 2.09 1.35 0.68 0.51 -
P/RPS 0.42 0.43 0.65 0.80 0.58 0.45 0.33 4.09%
P/EPS 9.74 12.55 8.12 7.86 7.58 6.89 5.97 8.49%
EY 10.26 7.97 12.32 12.72 13.19 14.52 16.76 -7.84%
DY 2.15 3.85 2.85 2.01 2.81 5.15 7.35 -18.50%
P/NAPS 0.87 0.81 0.93 1.21 0.86 0.47 0.37 15.30%

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