[ABLEGLOB] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

29-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 16.35%

YoY- 132.4%

Quarter Report

1Q 2017 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	545,839	538,196	476,880	452,187	418,211	346,102	251,044	13.80%
YoY %	1.42%	12.86%	5.46%	8.12%	20.83%	37.87%	-	-
Horiz. %	217.43%	214.38%	189.96%	180.12%	166.59%	137.87%	100.00%	-
PBT	56,450	54,053	29,043	54,319	22,868	16,848	28,484	12.06%
YoY %	4.43%	86.11%	-46.53%	137.53%	35.73%	-40.85%	-	-
Horiz. %	198.18%	189.77%	101.96%	190.70%	80.28%	59.15%	100.00%	-
Tax	-13,805	-10,702	-5,286	-13,203	-6,765	-5,185	-8,453	8.51%
YoY %	-28.99%	-102.46%	59.96%	-95.17%	-30.47%	38.66%	-	-
Horiz. %	163.31%	126.61%	62.53%	156.19%	80.03%	61.34%	100.00%	-
NP	42,645	43,351	23,757	41,116	16,103	11,663	20,031	13.40%
YoY %	-1.63%	82.48%	-42.22%	155.33%	38.07%	-41.78%	-	-
Horiz. %	212.90%	216.42%	118.60%	205.26%	80.39%	58.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,012	42,546	23,935	41,412	17,819	11,884	20,105	13.05%
YoY %	-1.26%	77.76%	-42.20%	132.40%	49.94%	-40.89%	-	-
Horiz. %	208.96%	211.62%	119.05%	205.98%	88.63%	59.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	19.80%	18.20%	24.31%	29.58%	30.78%	29.68%	-
YoY %	23.54%	8.79%	-25.13%	-17.82%	-3.90%	3.71%	-	-
Horiz. %	82.41%	66.71%	61.32%	81.91%	99.66%	103.71%	100.00%	-
Total Cost	503,194	494,845	453,123	411,071	402,108	334,439	231,013	13.84%
YoY %	1.69%	9.21%	10.23%	2.23%	20.23%	44.77%	-	-
Horiz. %	217.82%	214.21%	196.15%	177.94%	174.06%	144.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,520	319,787	294,949	234,296	199,748	184,599	176,412	11.62%
YoY %	6.80%	8.42%	25.89%	17.30%	8.21%	4.64%	-	-
Horiz. %	193.59%	181.27%	167.19%	132.81%	113.23%	104.64%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	17,386	17,076	10,385	3,738	3,733	5,737	4,653	24.54%
YoY %	1.82%	64.43%	177.82%	0.13%	-34.93%	23.30%	-	-
Horiz. %	373.65%	366.99%	223.19%	80.34%	80.23%	123.30%	100.00%	-
Div Payout %	41.38%	40.14%	43.39%	9.03%	20.95%	48.28%	23.15%	-
YoY %	3.09%	-7.49%	380.51%	-56.90%	-56.61%	108.55%	-	-
Horiz. %	178.75%	173.39%	187.43%	39.01%	90.50%	208.55%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	341,520	319,787	294,949	234,296	199,748	184,599	176,412	11.62%
YoY %	6.80%	8.42%	25.89%	17.30%	8.21%	4.64%	-	-
Horiz. %	193.59%	181.27%	167.19%	132.81%	113.23%	104.64%	100.00%	-
NOSH	310,470	310,470	310,470	249,251	93,340	93,231	94,338	21.93%
YoY %	0.00%	0.00%	24.56%	167.04%	0.12%	-1.17%	-	-
Horiz. %	329.10%	329.10%	329.10%	264.21%	98.94%	98.83%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	7.81%	8.05%	4.98%	9.09%	3.85%	3.37%	7.98%	-
YoY %	-2.98%	61.65%	-45.21%	136.10%	14.24%	-57.77%	-	-
Horiz. %	97.87%	100.88%	62.41%	113.91%	48.25%	42.23%	100.00%	-
ROE	12.30%	13.30%	8.11%	17.68%	8.92%	6.44%	11.40%	-
YoY %	-7.52%	64.00%	-54.13%	98.21%	38.51%	-43.51%	-	-
Horiz. %	107.89%	116.67%	71.14%	155.09%	78.25%	56.49%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	175.81	173.35	153.60	181.42	448.05	371.23	266.11	-6.66%
YoY %	1.42%	12.86%	-15.33%	-59.51%	20.69%	39.50%	-	-
Horiz. %	66.07%	65.14%	57.72%	68.17%	168.37%	139.50%	100.00%	-
EPS	13.53	13.70	7.71	16.61	19.09	12.75	21.31	-7.28%
YoY %	-1.24%	77.69%	-53.58%	-12.99%	49.73%	-40.17%	-	-
Horiz. %	63.49%	64.29%	36.18%	77.94%	89.58%	59.83%	100.00%	-
DPS	5.60	5.50	3.35	1.50	4.00	6.15	4.93	2.14%
YoY %	1.82%	64.18%	123.33%	-62.50%	-34.96%	24.75%	-	-
Horiz. %	113.59%	111.56%	67.95%	30.43%	81.14%	124.75%	100.00%	-
NAPS	1.10	1.03	0.95	0.94	2.14	1.98	1.87	-8.45%
YoY %	6.80%	8.42%	1.06%	-56.07%	8.08%	5.88%	-	-
Horiz. %	58.82%	55.08%	50.80%	50.27%	114.44%	105.88%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 249,251
RPS	177.54	175.05	155.11	147.08	136.02	112.57	81.65	13.80%
YoY %	1.42%	12.86%	5.46%	8.13%	20.83%	37.87%	-	-
Horiz. %	217.44%	214.39%	189.97%	180.13%	166.59%	137.87%	100.00%	-
EPS	13.66	13.84	7.78	13.47	5.80	3.87	6.54	13.04%
YoY %	-1.30%	77.89%	-42.24%	132.24%	49.87%	-40.83%	-	-
Horiz. %	208.87%	211.62%	118.96%	205.96%	88.69%	59.17%	100.00%	-
DPS	5.66	5.55	3.38	1.22	1.21	1.87	1.51	24.60%
YoY %	1.98%	64.20%	177.05%	0.83%	-35.29%	23.84%	-	-
Horiz. %	374.83%	367.55%	223.84%	80.79%	80.13%	123.84%	100.00%	-
NAPS	1.1108	1.0401	0.9593	0.7621	0.6497	0.6004	0.5738	11.62%
YoY %	6.80%	8.42%	25.88%	17.30%	8.21%	4.64%	-	-
Horiz. %	193.59%	181.27%	167.18%	132.82%	113.23%	104.64%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.23	1.40	1.02	1.36	1.70	1.49	1.67	-
P/RPS	0.70	0.81	0.66	0.75	0.38	0.40	0.63	1.76%
YoY %	-13.58%	22.73%	-12.00%	97.37%	-5.00%	-36.51%	-	-
Horiz. %	111.11%	128.57%	104.76%	119.05%	60.32%	63.49%	100.00%	-
P/EPS	9.09	10.22	13.23	8.19	8.91	11.69	7.84	2.49%
YoY %	-11.06%	-22.75%	61.54%	-8.08%	-23.78%	49.11%	-	-
Horiz. %	115.94%	130.36%	168.75%	104.46%	113.65%	149.11%	100.00%	-
EY	11.00	9.79	7.56	12.22	11.23	8.55	12.76	-2.44%
YoY %	12.36%	29.50%	-38.13%	8.82%	31.35%	-32.99%	-	-
Horiz. %	86.21%	76.72%	59.25%	95.77%	88.01%	67.01%	100.00%	-
DY	4.55	3.93	3.28	1.10	2.35	4.13	2.95	7.48%
YoY %	15.78%	19.82%	198.18%	-53.19%	-43.10%	40.00%	-	-
Horiz. %	154.24%	133.22%	111.19%	37.29%	79.66%	140.00%	100.00%	-
P/NAPS	1.12	1.36	1.07	1.45	0.79	0.75	0.89	3.90%
YoY %	-17.65%	27.10%	-26.21%	83.54%	5.33%	-15.73%	-	-
Horiz. %	125.84%	152.81%	120.22%	162.92%	88.76%	84.27%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	16/06/20	29/05/19	23/05/18	29/05/17	30/05/16	29/05/15	21/05/14	-
Price	1.54	1.39	0.97	1.65	1.86	1.60	1.73	-
P/RPS	0.88	0.80	0.63	0.91	0.42	0.43	0.65	5.17%
YoY %	10.00%	26.98%	-30.77%	116.67%	-2.33%	-33.85%	-	-
Horiz. %	135.38%	123.08%	96.92%	140.00%	64.62%	66.15%	100.00%	-
P/EPS	11.38	10.14	12.58	9.93	9.74	12.55	8.12	5.78%
YoY %	12.23%	-19.40%	26.69%	1.95%	-22.39%	54.56%	-	-
Horiz. %	140.15%	124.88%	154.93%	122.29%	119.95%	154.56%	100.00%	-
EY	8.79	9.86	7.95	10.07	10.26	7.97	12.32	-5.46%
YoY %	-10.85%	24.03%	-21.05%	-1.85%	28.73%	-35.31%	-	-
Horiz. %	71.35%	80.03%	64.53%	81.74%	83.28%	64.69%	100.00%	-
DY	3.64	3.96	3.45	0.91	2.15	3.85	2.85	4.15%
YoY %	-8.08%	14.78%	279.12%	-57.67%	-44.16%	35.09%	-	-
Horiz. %	127.72%	138.95%	121.05%	31.93%	75.44%	135.09%	100.00%	-
P/NAPS	1.40	1.35	1.02	1.76	0.87	0.81	0.93	7.04%
YoY %	3.70%	32.35%	-42.05%	102.30%	7.41%	-12.90%	-	-
Horiz. %	150.54%	145.16%	109.68%	189.25%	93.55%	87.10%	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