[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 46.96%
YoY- 2.56%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 219,535 103,958 475,488 358,897 225,976 102,567 441,199 -37.28%
PBT 13,685 7,935 34,572 30,651 22,203 13,464 46,791 -56.03%
Tax -2,299 -141 -7,771 -4,839 -4,502 -2,625 -11,348 -65.60%
NP 11,386 7,794 26,801 25,812 17,701 10,839 35,443 -53.19%
-
NP to SH 11,079 7,617 26,636 25,282 17,203 10,319 35,593 -54.16%
-
Tax Rate 16.80% 1.78% 22.48% 15.79% 20.28% 19.50% 24.25% -
Total Cost 208,149 96,164 448,687 333,085 208,275 91,728 405,756 -35.99%
-
Net Worth 294,949 294,949 291,844 273,318 256,390 234,296 223,982 20.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,657 3,104 17,076 12,811 11,027 3,738 9,954 -39.81%
Div Payout % 42.04% 40.76% 64.11% 50.68% 64.10% 36.23% 27.97% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 294,949 294,949 291,844 273,318 256,390 234,296 223,982 20.20%
NOSH 310,470 310,470 310,470 284,707 275,689 249,251 248,868 15.93%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.19% 7.50% 5.64% 7.19% 7.83% 10.57% 8.03% -
ROE 3.76% 2.58% 9.13% 9.25% 6.71% 4.40% 15.89% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.71 33.48 153.15 126.06 81.97 41.15 177.28 -45.90%
EPS 3.57 2.45 8.58 8.88 6.24 4.14 14.31 -60.47%
DPS 1.50 1.00 5.50 4.50 4.00 1.50 4.00 -48.09%
NAPS 0.95 0.95 0.94 0.96 0.93 0.94 0.90 3.68%
Adjusted Per Share Value based on latest NOSH - 284,471
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.71 33.48 153.15 115.60 72.78 33.04 142.11 -37.28%
EPS 3.57 2.45 8.58 8.14 5.54 3.32 11.46 -54.14%
DPS 1.50 1.00 5.50 4.13 3.55 1.20 3.21 -39.86%
NAPS 0.95 0.95 0.94 0.8803 0.8258 0.7546 0.7214 20.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.95 1.02 1.21 1.31 1.59 1.36 1.24 -
P/RPS 1.34 3.05 0.79 1.04 1.94 3.30 0.70 54.35%
P/EPS 26.62 41.58 14.10 14.75 25.48 32.85 8.67 111.68%
EY 3.76 2.41 7.09 6.78 3.92 3.04 11.53 -52.71%
DY 1.58 0.98 4.55 3.44 2.52 1.10 3.23 -37.99%
P/NAPS 1.00 1.07 1.29 1.36 1.71 1.45 1.38 -19.37%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 23/05/18 27/02/18 28/11/17 25/08/17 29/05/17 22/02/17 -
Price 0.955 0.97 1.23 1.30 1.43 1.65 1.42 -
P/RPS 1.35 2.90 0.80 1.03 1.74 4.01 0.80 41.87%
P/EPS 26.76 39.54 14.34 14.64 22.92 39.86 9.93 94.00%
EY 3.74 2.53 6.97 6.83 4.36 2.51 10.07 -48.42%
DY 1.57 1.03 4.47 3.46 2.80 0.91 2.82 -32.39%
P/NAPS 1.01 1.02 1.31 1.35 1.54 1.76 1.58 -25.85%

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