[ABLEGLOB] QoQ 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
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 475,489 477,658 460,602 452,187 441,200 437,889 419,938 8.61%
PBT 34,572 45,428 51,090 54,319 46,790 35,866 26,181 20.30%
Tax -7,770 -9,668 -12,511 -13,203 -11,347 -8,400 -6,730 10.02%
NP 26,802 35,760 38,579 41,116 35,443 27,466 19,451 23.75%
-
NP to SH 26,637 36,717 39,423 41,412 35,592 27,998 20,501 19.01%
-
Tax Rate 22.47% 21.28% 24.49% 24.31% 24.25% 23.42% 25.71% -
Total Cost 448,687 441,898 422,023 411,071 405,757 410,423 400,487 7.84%
-
Net Worth 291,844 273,092 256,084 234,296 223,728 237,682 208,940 24.87%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,019 7,914 6,492 3,738 3,733 3,733 3,733 105.36%
Div Payout % 41.37% 21.56% 16.47% 9.03% 10.49% 13.34% 18.21% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 291,844 273,092 256,084 234,296 223,728 237,682 208,940 24.87%
NOSH 310,470 284,471 275,360 249,251 248,586 137,388 93,276 122.44%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.64% 7.49% 8.38% 9.09% 8.03% 6.27% 4.63% -
ROE 9.13% 13.44% 15.39% 17.68% 15.91% 11.78% 9.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 153.15 167.91 167.27 181.42 177.48 318.72 450.21 -51.17%
EPS 8.58 12.91 14.32 16.61 14.32 20.38 21.98 -46.49%
DPS 3.55 2.78 2.36 1.50 1.50 2.72 4.00 -7.62%
NAPS 0.94 0.96 0.93 0.94 0.90 1.73 2.24 -43.85%
Adjusted Per Share Value based on latest NOSH - 249,251
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 153.15 153.85 148.36 145.65 142.11 141.04 135.26 8.60%
EPS 8.58 11.83 12.70 13.34 11.46 9.02 6.60 19.05%
DPS 3.55 2.55 2.09 1.20 1.20 1.20 1.20 105.67%
NAPS 0.94 0.8796 0.8248 0.7546 0.7206 0.7656 0.673 24.87%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.21 1.31 1.59 1.36 1.24 0.88 2.05 -
P/RPS 0.79 0.78 0.95 0.75 0.70 0.28 0.46 43.26%
P/EPS 14.10 10.15 11.11 8.19 8.66 4.32 9.33 31.59%
EY 7.09 9.85 9.00 12.22 11.55 23.16 10.72 -24.03%
DY 2.93 2.12 1.48 1.10 1.21 3.09 1.95 31.08%
P/NAPS 1.29 1.36 1.71 1.45 1.38 0.51 0.92 25.19%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 25/08/17 29/05/17 22/02/17 22/11/16 29/08/16 -
Price 1.23 1.30 1.43 1.65 1.42 1.23 2.37 -
P/RPS 0.80 0.77 0.85 0.91 0.80 0.39 0.53 31.48%
P/EPS 14.34 10.07 9.99 9.93 9.92 6.04 10.78 20.89%
EY 6.98 9.93 10.01 10.07 10.08 16.57 9.27 -17.19%
DY 2.89 2.14 1.65 0.91 1.06 2.21 1.69 42.86%
P/NAPS 1.31 1.35 1.54 1.76 1.58 0.71 1.06 15.11%

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