[ABLEGLOB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -29.51%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 460,602 419,938 400,975 248,261 244,008 195,666 103,846 28.15%
PBT 51,090 26,181 26,612 20,172 30,935 18,334 10,627 29.88%
Tax -12,511 -6,730 -8,077 -6,054 -5,682 -2,591 -3,604 23.02%
NP 38,579 19,451 18,535 14,118 25,253 15,743 7,023 32.79%
-
NP to SH 39,423 20,501 18,823 14,173 25,229 15,743 7,023 33.27%
-
Tax Rate 24.49% 25.71% 30.35% 30.01% 18.37% 14.13% 33.91% -
Total Cost 422,023 400,487 382,440 234,143 218,755 179,923 96,823 27.77%
-
Net Worth 256,084 208,940 191,342 231,325 167,184 69,960 98,191 17.30%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 6,492 3,733 3,263 7,128 3,919 2,660 2,311 18.76%
Div Payout % 16.47% 18.21% 17.34% 50.29% 15.54% 16.90% 32.91% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 256,084 208,940 191,342 231,325 167,184 69,960 98,191 17.30%
NOSH 275,360 93,276 93,337 123,703 93,399 69,960 65,900 26.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.38% 4.63% 4.62% 5.69% 10.35% 8.05% 6.76% -
ROE 15.39% 9.81% 9.84% 6.13% 15.09% 22.50% 7.15% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 167.27 450.21 429.59 200.69 261.25 279.68 157.58 0.99%
EPS 14.32 21.98 20.17 11.46 27.01 22.50 10.66 5.03%
DPS 2.36 4.00 3.50 5.76 4.20 3.80 3.50 -6.35%
NAPS 0.93 2.24 2.05 1.87 1.79 1.00 1.49 -7.54%
Adjusted Per Share Value based on latest NOSH - 123,703
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 149.81 136.59 130.42 80.75 79.36 63.64 33.78 28.14%
EPS 12.82 6.67 6.12 4.61 8.21 5.12 2.28 33.31%
DPS 2.11 1.21 1.06 2.32 1.27 0.87 0.75 18.79%
NAPS 0.8329 0.6796 0.6223 0.7524 0.5438 0.2275 0.3194 17.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.59 2.05 1.51 1.69 1.90 1.28 0.80 -
P/RPS 0.95 0.46 0.35 0.84 0.73 0.46 0.51 10.91%
P/EPS 11.11 9.33 7.49 14.75 7.03 5.69 7.51 6.73%
EY 9.00 10.72 13.36 6.78 14.22 17.58 13.32 -6.31%
DY 1.48 1.95 2.32 3.41 2.21 2.97 4.38 -16.52%
P/NAPS 1.71 0.92 0.74 0.90 1.06 1.28 0.54 21.15%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 26/08/15 20/08/14 21/08/13 29/08/12 24/08/11 -
Price 1.43 2.37 1.28 1.71 1.88 1.85 0.85 -
P/RPS 0.85 0.53 0.30 0.85 0.72 0.66 0.54 7.84%
P/EPS 9.99 10.78 6.35 14.93 6.96 8.22 7.98 3.81%
EY 10.01 9.27 15.76 6.70 14.37 12.16 12.54 -3.68%
DY 1.65 1.69 2.73 3.37 2.23 2.06 4.12 -14.13%
P/NAPS 1.54 1.06 0.62 0.91 1.05 1.85 0.57 17.99%

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