[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 24.01%
YoY- 33.31%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 322,802 206,936 91,580 416,600 302,324 204,408 90,778 132.43%
PBT 32,575 18,465 5,935 23,046 19,756 15,330 6,115 204.08%
Tax -6,512 -3,332 -769 -7,385 -5,498 -3,987 -1,391 179.06%
NP 26,063 15,133 5,166 15,661 14,258 11,343 4,724 211.26%
-
NP to SH 24,650 13,865 4,499 17,302 13,952 10,664 3,981 236.07%
-
Tax Rate 19.99% 18.04% 12.96% 32.04% 27.83% 26.01% 22.75% -
Total Cost 296,739 191,803 86,414 400,939 288,066 193,065 86,054 127.73%
-
Net Worth 237,682 209,001 199,748 195,044 191,315 191,261 184,599 18.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,495 3,732 3,733 3,266 3,266 3,265 3,263 41.41%
Div Payout % 22.29% 26.92% 82.99% 18.88% 23.41% 30.62% 81.97% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 237,682 209,001 199,748 195,044 191,315 191,261 184,599 18.29%
NOSH 248,813 93,304 93,340 93,322 93,324 93,298 93,231 92.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.07% 7.31% 5.64% 3.76% 4.72% 5.55% 5.20% -
ROE 10.37% 6.63% 2.25% 8.87% 7.29% 5.58% 2.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 234.96 221.79 98.11 446.41 323.95 219.09 97.37 79.61%
EPS 22.82 14.86 4.82 18.54 14.95 11.43 4.27 204.74%
DPS 4.00 4.00 4.00 3.50 3.50 3.50 3.50 9.28%
NAPS 1.73 2.24 2.14 2.09 2.05 2.05 1.98 -8.58%
Adjusted Per Share Value based on latest NOSH - 93,286
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 103.97 66.65 29.50 134.18 97.38 65.84 29.24 132.42%
EPS 7.94 4.47 1.45 5.57 4.49 3.43 1.28 236.48%
DPS 1.77 1.20 1.20 1.05 1.05 1.05 1.05 41.50%
NAPS 0.7656 0.6732 0.6434 0.6282 0.6162 0.616 0.5946 18.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.88 2.05 1.70 2.09 1.55 1.51 1.49 -
P/RPS 0.37 0.92 1.73 0.47 0.48 0.69 1.53 -61.08%
P/EPS 4.90 13.80 35.27 11.27 10.37 13.21 34.89 -72.88%
EY 20.39 7.25 2.84 8.87 9.65 7.57 2.87 268.24%
DY 4.55 1.95 2.35 1.67 2.26 2.32 2.35 55.15%
P/NAPS 0.51 0.92 0.79 1.00 0.76 0.74 0.75 -22.61%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 30/05/16 29/02/16 24/11/15 26/08/15 29/05/15 -
Price 1.23 2.37 1.86 1.81 2.80 1.28 1.60 -
P/RPS 0.52 1.07 1.90 0.41 0.86 0.58 1.64 -53.40%
P/EPS 6.86 15.95 38.59 9.76 18.73 11.20 37.47 -67.65%
EY 14.59 6.27 2.59 10.24 5.34 8.93 2.67 209.28%
DY 3.25 1.69 2.15 1.93 1.25 2.73 2.19 30.01%
P/NAPS 0.71 1.06 0.87 0.87 1.37 0.62 0.81 -8.38%

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