[ABLEGLOB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.75%
YoY- 26.64%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 413,872 408,816 240,422 226,668 231,376 108,422 92,856 28.25%
PBT 36,930 30,660 14,154 28,106 21,346 13,382 9,230 25.97%
Tax -6,664 -7,974 -4,502 -5,650 -3,614 -5,056 -2,404 18.50%
NP 30,266 22,686 9,652 22,456 17,732 8,326 6,826 28.14%
-
NP to SH 27,730 21,328 9,596 22,456 17,732 8,326 6,826 26.29%
-
Tax Rate 18.04% 26.01% 31.81% 20.10% 16.93% 37.78% 26.05% -
Total Cost 383,606 386,130 230,770 204,212 213,644 100,096 86,030 28.26%
-
Net Worth 209,001 191,261 173,544 167,066 114,761 98,302 93,081 14.41%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,464 6,530 3,712 7,839 5,318 4,618 3,300 14.55%
Div Payout % 26.92% 30.62% 38.68% 34.91% 29.99% 55.47% 48.36% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 209,001 191,261 173,544 167,066 114,761 98,302 93,081 14.41%
NOSH 93,304 93,298 92,804 93,333 69,976 65,974 66,015 5.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.31% 5.55% 4.01% 9.91% 7.66% 7.68% 7.35% -
ROE 13.27% 11.15% 5.53% 13.44% 15.45% 8.47% 7.33% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 443.57 438.18 259.06 242.86 330.65 164.34 140.66 21.07%
EPS 29.72 22.86 10.34 24.06 25.34 12.62 10.34 19.22%
DPS 8.00 7.00 4.00 8.40 7.60 7.00 5.00 8.14%
NAPS 2.24 2.05 1.87 1.79 1.64 1.49 1.41 8.01%
Adjusted Per Share Value based on latest NOSH - 93,399
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 134.61 132.97 78.20 73.72 75.26 35.26 30.20 28.25%
EPS 9.02 6.94 3.12 7.30 5.77 2.71 2.22 26.29%
DPS 2.43 2.12 1.21 2.55 1.73 1.50 1.07 14.63%
NAPS 0.6798 0.6221 0.5645 0.5434 0.3733 0.3197 0.3028 14.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.05 1.51 1.69 1.90 1.28 0.80 0.60 -
P/RPS 0.46 0.34 0.65 0.78 0.39 0.49 0.43 1.12%
P/EPS 6.90 6.61 16.34 7.90 5.05 6.34 5.80 2.93%
EY 14.50 15.14 6.12 12.66 19.80 15.78 17.23 -2.83%
DY 3.90 4.64 2.37 4.42 5.94 8.75 8.33 -11.87%
P/NAPS 0.92 0.74 0.90 1.06 0.78 0.54 0.43 13.50%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 20/08/14 21/08/13 29/08/12 24/08/11 25/08/10 -
Price 2.37 1.28 1.71 1.88 1.85 0.85 0.75 -
P/RPS 0.53 0.29 0.66 0.77 0.56 0.52 0.53 0.00%
P/EPS 7.97 5.60 16.54 7.81 7.30 6.74 7.25 1.58%
EY 12.54 17.86 6.05 12.80 13.70 14.85 13.79 -1.56%
DY 3.38 5.47 2.34 4.47 4.11 8.24 6.67 -10.70%
P/NAPS 1.06 0.62 0.91 1.05 1.13 0.57 0.53 12.23%

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