[ABLEGLOB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -2.42%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 452,187 418,211 346,102 251,044 243,615 163,088 98,736 28.83%
PBT 54,319 22,868 16,848 28,484 29,827 15,182 9,113 34.61%
Tax -13,203 -6,765 -5,185 -8,453 -4,980 -2,716 -2,591 31.14%
NP 41,116 16,103 11,663 20,031 24,847 12,466 6,522 35.87%
-
NP to SH 41,412 17,819 11,884 20,105 24,807 12,466 6,522 36.04%
-
Tax Rate 24.31% 29.58% 30.78% 29.68% 16.70% 17.89% 28.43% -
Total Cost 411,071 402,108 334,439 231,013 218,768 150,622 92,214 28.25%
-
Net Worth 234,296 199,748 184,599 176,412 161,466 109,900 96,421 15.93%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,738 3,733 5,737 4,653 3,919 2,660 2,311 8.33%
Div Payout % 9.03% 20.95% 48.28% 23.15% 15.80% 21.34% 35.44% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 234,296 199,748 184,599 176,412 161,466 109,900 96,421 15.93%
NOSH 249,251 93,340 93,231 94,338 93,333 70,000 66,042 24.75%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.09% 3.85% 3.37% 7.98% 10.20% 7.64% 6.61% -
ROE 17.68% 8.92% 6.44% 11.40% 15.36% 11.34% 6.76% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 181.42 448.05 371.23 266.11 261.02 232.98 149.50 3.27%
EPS 16.61 19.09 12.75 21.31 26.58 17.81 9.88 9.03%
DPS 1.50 4.00 6.15 4.93 4.20 3.80 3.50 -13.15%
NAPS 0.94 2.14 1.98 1.87 1.73 1.57 1.46 -7.06%
Adjusted Per Share Value based on latest NOSH - 94,338
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 145.65 134.70 111.48 80.86 78.47 52.53 31.80 28.83%
EPS 13.34 5.74 3.83 6.48 7.99 4.02 2.10 36.05%
DPS 1.20 1.20 1.85 1.50 1.26 0.86 0.74 8.38%
NAPS 0.7546 0.6434 0.5946 0.5682 0.5201 0.354 0.3106 15.92%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.36 1.70 1.49 1.67 1.74 1.18 0.67 -
P/RPS 0.75 0.38 0.40 0.63 0.67 0.51 0.45 8.87%
P/EPS 8.19 8.91 11.69 7.84 6.55 6.63 6.78 3.19%
EY 12.22 11.23 8.55 12.76 15.28 15.09 14.74 -3.07%
DY 1.10 2.35 4.13 2.95 2.41 3.22 5.22 -22.84%
P/NAPS 1.45 0.79 0.75 0.89 1.01 0.75 0.46 21.06%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 29/05/15 21/05/14 22/05/13 23/05/12 24/05/11 -
Price 1.65 1.86 1.60 1.73 2.09 1.35 0.68 -
P/RPS 0.91 0.42 0.43 0.65 0.80 0.58 0.45 12.44%
P/EPS 9.93 9.74 12.55 8.12 7.86 7.58 6.89 6.27%
EY 10.07 10.26 7.97 12.32 12.72 13.19 14.52 -5.91%
DY 0.91 2.15 3.85 2.85 2.01 2.81 5.15 -25.07%
P/NAPS 1.76 0.87 0.81 0.93 1.21 0.86 0.47 24.58%

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