[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 61.73%
YoY- -53.49%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 204,408 90,778 316,779 210,873 120,211 61,454 241,384 -10.51%
PBT 15,330 6,115 18,358 11,073 7,077 7,625 27,148 -31.75%
Tax -3,987 -1,391 -6,339 -3,309 -2,251 -2,546 -6,628 -28.80%
NP 11,343 4,724 12,019 7,764 4,826 5,079 20,520 -32.71%
-
NP to SH 10,664 3,981 12,979 7,760 4,798 5,132 20,592 -35.58%
-
Tax Rate 26.01% 22.75% 34.53% 29.88% 31.81% 33.39% 24.41% -
Total Cost 193,065 86,054 304,760 203,109 115,385 56,375 220,864 -8.60%
-
Net Worth 191,261 184,599 180,973 175,346 173,544 176,412 168,805 8.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,265 3,263 1,865 1,865 1,856 1,886 6,678 -38.01%
Div Payout % 30.62% 81.97% 14.37% 24.04% 38.68% 36.76% 32.43% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 191,261 184,599 180,973 175,346 173,544 176,412 168,805 8.70%
NOSH 93,298 93,231 93,285 93,269 92,804 94,338 92,750 0.39%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.55% 5.20% 3.79% 3.68% 4.01% 8.26% 8.50% -
ROE 5.58% 2.16% 7.17% 4.43% 2.76% 2.91% 12.20% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 219.09 97.37 339.58 226.09 129.53 65.14 260.25 -10.87%
EPS 11.43 4.27 13.91 8.32 5.17 5.44 22.07 -35.58%
DPS 3.50 3.50 2.00 2.00 2.00 2.00 7.20 -38.25%
NAPS 2.05 1.98 1.94 1.88 1.87 1.87 1.82 8.28%
Adjusted Per Share Value based on latest NOSH - 94,031
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 65.84 29.24 102.03 67.92 38.72 19.79 77.75 -10.51%
EPS 3.43 1.28 4.18 2.50 1.55 1.65 6.63 -35.63%
DPS 1.05 1.05 0.60 0.60 0.60 0.61 2.15 -38.06%
NAPS 0.616 0.5946 0.5829 0.5648 0.559 0.5682 0.5437 8.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.51 1.49 1.35 1.50 1.69 1.67 1.67 -
P/RPS 0.69 1.53 0.40 0.66 1.30 2.56 0.64 5.15%
P/EPS 13.21 34.89 9.70 18.03 32.69 30.70 7.52 45.73%
EY 7.57 2.87 10.31 5.55 3.06 3.26 13.29 -31.35%
DY 2.32 2.35 1.48 1.33 1.18 1.20 4.31 -33.90%
P/NAPS 0.74 0.75 0.70 0.80 0.90 0.89 0.92 -13.54%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 27/02/15 25/11/14 20/08/14 21/05/14 28/02/14 -
Price 1.28 1.60 1.61 1.44 1.71 1.73 1.70 -
P/RPS 0.58 1.64 0.47 0.64 1.32 2.66 0.65 -7.33%
P/EPS 11.20 37.47 11.57 17.31 33.08 31.80 7.66 28.91%
EY 8.93 2.67 8.64 5.78 3.02 3.14 13.06 -22.44%
DY 2.73 2.19 1.24 1.39 1.17 1.16 4.24 -25.49%
P/NAPS 0.62 0.81 0.83 0.77 0.91 0.93 0.93 -23.74%

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