[ABLEGLOB] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -9.75%
YoY- 33.3%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 501,123 475,489 441,200 417,409 316,778 241,384 246,362 12.55%
PBT 49,012 34,572 46,790 23,048 18,358 27,148 27,555 10.06%
Tax -9,601 -7,770 -11,347 -7,387 -6,340 -6,628 -4,664 12.78%
NP 39,411 26,802 35,443 15,661 12,018 20,520 22,891 9.47%
-
NP to SH 39,054 26,637 35,592 17,301 12,979 20,603 22,845 9.34%
-
Tax Rate 19.59% 22.47% 24.25% 32.05% 34.54% 24.41% 16.93% -
Total Cost 461,712 448,687 405,757 401,748 304,760 220,864 223,471 12.84%
-
Net Worth 316,682 291,844 223,728 194,969 181,020 92,576 145,020 13.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 15,523 11,019 3,733 3,263 4,360 6,687 2,660 34.16%
Div Payout % 39.75% 41.37% 10.49% 18.86% 33.60% 32.46% 11.64% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 316,682 291,844 223,728 194,969 181,020 92,576 145,020 13.89%
NOSH 310,470 310,470 248,586 93,286 93,309 92,576 86,838 23.64%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.86% 5.64% 8.03% 3.75% 3.79% 8.50% 9.29% -
ROE 12.33% 9.13% 15.91% 8.87% 7.17% 22.26% 15.75% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 161.41 153.15 177.48 447.45 339.49 260.74 283.70 -8.96%
EPS 12.58 8.58 14.32 18.55 13.91 22.26 26.31 -11.56%
DPS 5.00 3.55 1.50 3.50 4.67 7.20 3.06 8.52%
NAPS 1.02 0.94 0.90 2.09 1.94 1.00 1.67 -7.88%
Adjusted Per Share Value based on latest NOSH - 93,286
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 161.41 153.15 142.11 134.44 102.03 77.75 79.35 12.55%
EPS 12.58 8.58 11.46 5.57 4.18 6.64 7.36 9.34%
DPS 5.00 3.55 1.20 1.05 1.40 2.15 0.86 34.07%
NAPS 1.02 0.94 0.7206 0.628 0.5831 0.2982 0.4671 13.89%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.96 1.21 1.24 2.09 1.35 1.67 1.66 -
P/RPS 0.59 0.79 0.70 0.47 0.40 0.64 0.59 0.00%
P/EPS 7.63 14.10 8.66 11.27 9.71 7.50 6.31 3.21%
EY 13.10 7.09 11.55 8.87 10.30 13.33 15.85 -3.12%
DY 5.21 2.93 1.21 1.67 3.46 4.31 1.85 18.82%
P/NAPS 0.94 1.29 1.38 1.00 0.70 1.67 0.99 -0.85%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 22/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.36 1.23 1.42 1.81 1.61 1.70 1.82 -
P/RPS 0.84 0.80 0.80 0.40 0.47 0.65 0.64 4.63%
P/EPS 10.81 14.34 9.92 9.76 11.57 7.64 6.92 7.71%
EY 9.25 6.98 10.08 10.25 8.64 13.09 14.45 -7.16%
DY 3.68 2.89 1.06 1.93 2.90 4.24 1.68 13.95%
P/NAPS 1.33 1.31 1.58 0.87 0.83 1.70 1.09 3.37%

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