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

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 363,971 426,021 343,978 358,897 322,802 302,324 210,873 9.51%
PBT 42,732 45,174 30,190 30,651 32,575 19,756 11,073 25.21%
Tax -10,785 -8,434 -5,945 -4,839 -6,512 -5,498 -3,309 21.74%
NP 31,947 36,740 24,245 25,812 26,063 14,258 7,764 26.56%
-
NP to SH 31,388 35,771 23,720 25,282 24,650 13,952 7,760 26.19%
-
Tax Rate 25.24% 18.67% 19.69% 15.79% 19.99% 27.83% 29.88% -
Total Cost 332,024 389,281 319,733 333,085 296,739 288,066 203,109 8.52%
-
Net Worth 358,638 338,415 307,368 273,318 237,682 191,315 175,346 12.65%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 13,603 15,523 9,314 12,811 5,495 3,266 1,865 39.21%
Div Payout % 43.34% 43.40% 39.27% 50.68% 22.29% 23.41% 24.04% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 358,638 338,415 307,368 273,318 237,682 191,315 175,346 12.65%
NOSH 310,470 310,470 310,470 284,707 248,813 93,324 93,269 22.17%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.78% 8.62% 7.05% 7.19% 8.07% 4.72% 3.68% -
ROE 8.75% 10.57% 7.72% 9.25% 10.37% 7.29% 4.43% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 117.72 137.22 110.79 126.06 234.96 323.95 226.09 -10.29%
EPS 10.12 11.52 7.64 8.88 22.82 14.95 8.32 3.31%
DPS 4.40 5.00 3.00 4.50 4.00 3.50 2.00 14.02%
NAPS 1.16 1.09 0.99 0.96 1.73 2.05 1.88 -7.72%
Adjusted Per Share Value based on latest NOSH - 284,471
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 117.23 137.22 110.79 115.60 103.97 97.38 67.92 9.51%
EPS 10.11 11.52 7.64 8.14 7.94 4.49 2.50 26.19%
DPS 4.38 5.00 3.00 4.13 1.77 1.05 0.60 39.23%
NAPS 1.1551 1.09 0.99 0.8803 0.7656 0.6162 0.5648 12.65%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.53 1.36 0.925 1.31 0.88 1.55 1.50 -
P/RPS 1.30 0.99 0.83 1.04 0.37 0.48 0.66 11.94%
P/EPS 15.07 11.80 12.11 14.75 4.90 10.37 18.03 -2.94%
EY 6.64 8.47 8.26 6.78 20.39 9.65 5.55 3.03%
DY 2.88 3.68 3.24 3.44 4.55 2.26 1.33 13.72%
P/NAPS 1.32 1.25 0.93 1.36 0.51 0.76 0.80 8.69%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 28/11/19 28/11/18 28/11/17 22/11/16 24/11/15 25/11/14 -
Price 1.90 1.49 0.91 1.30 1.23 2.80 1.44 -
P/RPS 1.61 1.09 0.82 1.03 0.52 0.86 0.64 16.60%
P/EPS 18.71 12.93 11.91 14.64 6.86 18.73 17.31 1.30%
EY 5.34 7.73 8.40 6.83 14.59 5.34 5.78 -1.30%
DY 2.32 3.36 3.30 3.46 3.25 1.25 1.39 8.90%
P/NAPS 1.64 1.37 0.92 1.35 0.71 1.37 0.77 13.41%

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