[ABLEGLOB] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.44%
YoY- -36.97%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 475,488 441,199 416,600 316,779 241,384 246,361 134,188 23.44%
PBT 34,572 46,791 23,046 18,358 27,148 27,554 14,350 15.76%
Tax -7,771 -11,348 -7,385 -6,339 -6,628 -4,663 -3,312 15.25%
NP 26,801 35,443 15,661 12,019 20,520 22,891 11,038 15.91%
-
NP to SH 26,636 35,593 17,302 12,979 20,592 22,817 11,038 15.79%
-
Tax Rate 22.48% 24.25% 32.04% 34.53% 24.41% 16.92% 23.08% -
Total Cost 448,687 405,756 400,939 304,760 220,864 223,470 123,150 24.02%
-
Net Worth 291,844 223,982 195,044 180,973 168,805 123,877 101,336 19.25%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 17,076 9,954 3,266 1,865 6,678 2,818 2,333 39.29%
Div Payout % 64.11% 27.97% 18.88% 14.37% 32.43% 12.35% 21.14% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 291,844 223,982 195,044 180,973 168,805 123,877 101,336 19.25%
NOSH 310,470 248,868 93,322 93,285 92,750 74,178 66,668 29.19%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.64% 8.03% 3.76% 3.79% 8.50% 9.29% 8.23% -
ROE 9.13% 15.89% 8.87% 7.17% 12.20% 18.42% 10.89% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 153.15 177.28 446.41 339.58 260.25 332.12 201.28 -4.44%
EPS 8.58 14.31 18.54 13.91 22.07 30.86 16.56 -10.37%
DPS 5.50 4.00 3.50 2.00 7.20 3.80 3.50 7.81%
NAPS 0.94 0.90 2.09 1.94 1.82 1.67 1.52 -7.69%
Adjusted Per Share Value based on latest NOSH - 93,309
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 153.15 142.11 134.18 102.03 77.75 79.35 43.22 23.44%
EPS 8.58 11.46 5.57 4.18 6.63 7.35 3.56 15.77%
DPS 5.50 3.21 1.05 0.60 2.15 0.91 0.75 39.34%
NAPS 0.94 0.7214 0.6282 0.5829 0.5437 0.399 0.3264 19.25%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.21 1.24 2.09 1.35 1.67 1.66 0.74 -
P/RPS 0.79 0.70 0.47 0.40 0.64 0.50 0.37 13.46%
P/EPS 14.10 8.67 11.27 9.70 7.52 5.40 4.47 21.08%
EY 7.09 11.53 8.87 10.31 13.29 18.53 22.37 -17.41%
DY 4.55 3.23 1.67 1.48 4.31 2.29 4.73 -0.64%
P/NAPS 1.29 1.38 1.00 0.70 0.92 0.99 0.49 17.49%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 1.23 1.42 1.81 1.61 1.70 1.82 0.82 -
P/RPS 0.80 0.80 0.41 0.47 0.65 0.55 0.41 11.77%
P/EPS 14.34 9.93 9.76 11.57 7.66 5.92 4.95 19.37%
EY 6.97 10.07 10.24 8.64 13.06 16.90 20.19 -16.23%
DY 4.47 2.82 1.93 1.24 4.24 2.09 4.27 0.76%
P/NAPS 1.31 1.58 0.87 0.83 0.93 1.09 0.54 15.90%

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