[ABLEGLOB] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

30-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 2.99%

YoY- 49.94%

Quarter Report

1Q 2016 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	538,196	476,880	452,187	418,211	346,102	251,044	243,615	14.11%
YoY %	12.86%	5.46%	8.12%	20.83%	37.87%	3.05%	-	-
Horiz. %	220.92%	195.75%	185.62%	171.67%	142.07%	103.05%	100.00%	-
PBT	54,053	29,043	54,319	22,868	16,848	28,484	29,827	10.41%
YoY %	86.11%	-46.53%	137.53%	35.73%	-40.85%	-4.50%	-	-
Horiz. %	181.22%	97.37%	182.11%	76.67%	56.49%	95.50%	100.00%	-
Tax	-10,702	-5,286	-13,203	-6,765	-5,185	-8,453	-4,980	13.59%
YoY %	-102.46%	59.96%	-95.17%	-30.47%	38.66%	-69.74%	-	-
Horiz. %	214.90%	106.14%	265.12%	135.84%	104.12%	169.74%	100.00%	-
NP	43,351	23,757	41,116	16,103	11,663	20,031	24,847	9.71%
YoY %	82.48%	-42.22%	155.33%	38.07%	-41.78%	-19.38%	-	-
Horiz. %	174.47%	95.61%	165.48%	64.81%	46.94%	80.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,546	23,935	41,412	17,819	11,884	20,105	24,807	9.40%
YoY %	77.76%	-42.20%	132.40%	49.94%	-40.89%	-18.95%	-	-
Horiz. %	171.51%	96.48%	166.94%	71.83%	47.91%	81.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.80%	18.20%	24.31%	29.58%	30.78%	29.68%	16.70%	-
YoY %	8.79%	-25.13%	-17.82%	-3.90%	3.71%	77.72%	-	-
Horiz. %	118.56%	108.98%	145.57%	177.13%	184.31%	177.72%	100.00%	-
Total Cost	494,845	453,123	411,071	402,108	334,439	231,013	218,768	14.56%
YoY %	9.21%	10.23%	2.23%	20.23%	44.77%	5.60%	-	-
Horiz. %	226.20%	207.12%	187.90%	183.81%	152.87%	105.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,787	294,949	234,296	199,748	184,599	176,412	161,466	12.05%
YoY %	8.42%	25.89%	17.30%	8.21%	4.64%	9.26%	-	-
Horiz. %	198.05%	182.67%	145.11%	123.71%	114.33%	109.26%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	17,076	10,385	3,738	3,733	5,737	4,653	3,919	27.78%
YoY %	64.43%	177.82%	0.13%	-34.93%	23.30%	18.73%	-	-
Horiz. %	435.72%	264.99%	95.38%	95.25%	146.39%	118.73%	100.00%	-
Div Payout %	40.14%	43.39%	9.03%	20.95%	48.28%	23.15%	15.80%	-
YoY %	-7.49%	380.51%	-56.90%	-56.61%	108.55%	46.52%	-	-
Horiz. %	254.05%	274.62%	57.15%	132.59%	305.57%	146.52%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	319,787	294,949	234,296	199,748	184,599	176,412	161,466	12.05%
YoY %	8.42%	25.89%	17.30%	8.21%	4.64%	9.26%	-	-
Horiz. %	198.05%	182.67%	145.11%	123.71%	114.33%	109.26%	100.00%	-
NOSH	310,470	310,470	249,251	93,340	93,231	94,338	93,333	22.16%
YoY %	0.00%	24.56%	167.04%	0.12%	-1.17%	1.08%	-	-
Horiz. %	332.65%	332.65%	267.06%	100.01%	99.89%	101.08%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	8.05%	4.98%	9.09%	3.85%	3.37%	7.98%	10.20%	-
YoY %	61.65%	-45.21%	136.10%	14.24%	-57.77%	-21.76%	-	-
Horiz. %	78.92%	48.82%	89.12%	37.75%	33.04%	78.24%	100.00%	-
ROE	13.30%	8.11%	17.68%	8.92%	6.44%	11.40%	15.36%	-
YoY %	64.00%	-54.13%	98.21%	38.51%	-43.51%	-25.78%	-	-
Horiz. %	86.59%	52.80%	115.10%	58.07%	41.93%	74.22%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	173.35	153.60	181.42	448.05	371.23	266.11	261.02	-6.59%
YoY %	12.86%	-15.33%	-59.51%	20.69%	39.50%	1.95%	-	-
Horiz. %	66.41%	58.85%	69.50%	171.65%	142.22%	101.95%	100.00%	-
EPS	13.70	7.71	16.61	19.09	12.75	21.31	26.58	-10.45%
YoY %	77.69%	-53.58%	-12.99%	49.73%	-40.17%	-19.83%	-	-
Horiz. %	51.54%	29.01%	62.49%	71.82%	47.97%	80.17%	100.00%	-
DPS	5.50	3.35	1.50	4.00	6.15	4.93	4.20	4.59%
YoY %	64.18%	123.33%	-62.50%	-34.96%	24.75%	17.38%	-	-
Horiz. %	130.95%	79.76%	35.71%	95.24%	146.43%	117.38%	100.00%	-
NAPS	1.03	0.95	0.94	2.14	1.98	1.87	1.73	-8.27%
YoY %	8.42%	1.06%	-56.07%	8.08%	5.88%	8.09%	-	-
Horiz. %	59.54%	54.91%	54.34%	123.70%	114.45%	108.09%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 93,340
RPS	175.05	155.11	147.08	136.02	112.57	81.65	79.24	14.11%
YoY %	12.86%	5.46%	8.13%	20.83%	37.87%	3.04%	-	-
Horiz. %	220.91%	195.75%	185.61%	171.66%	142.06%	103.04%	100.00%	-
EPS	13.84	7.78	13.47	5.80	3.87	6.54	8.07	9.40%
YoY %	77.89%	-42.24%	132.24%	49.87%	-40.83%	-18.96%	-	-
Horiz. %	171.50%	96.41%	166.91%	71.87%	47.96%	81.04%	100.00%	-
DPS	5.55	3.38	1.22	1.21	1.87	1.51	1.27	27.84%
YoY %	64.20%	177.05%	0.83%	-35.29%	23.84%	18.90%	-	-
Horiz. %	437.01%	266.14%	96.06%	95.28%	147.24%	118.90%	100.00%	-
NAPS	1.0401	0.9593	0.7621	0.6497	0.6004	0.5738	0.5252	12.05%
YoY %	8.42%	25.88%	17.30%	8.21%	4.64%	9.25%	-	-
Horiz. %	198.04%	182.65%	145.11%	123.71%	114.32%	109.25%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.40	1.02	1.36	1.70	1.49	1.67	1.74	-
P/RPS	0.81	0.66	0.75	0.38	0.40	0.63	0.67	3.21%
YoY %	22.73%	-12.00%	97.37%	-5.00%	-36.51%	-5.97%	-	-
Horiz. %	120.90%	98.51%	111.94%	56.72%	59.70%	94.03%	100.00%	-
P/EPS	10.22	13.23	8.19	8.91	11.69	7.84	6.55	7.69%
YoY %	-22.75%	61.54%	-8.08%	-23.78%	49.11%	19.69%	-	-
Horiz. %	156.03%	201.98%	125.04%	136.03%	178.47%	119.69%	100.00%	-
EY	9.79	7.56	12.22	11.23	8.55	12.76	15.28	-7.14%
YoY %	29.50%	-38.13%	8.82%	31.35%	-32.99%	-16.49%	-	-
Horiz. %	64.07%	49.48%	79.97%	73.49%	55.96%	83.51%	100.00%	-
DY	3.93	3.28	1.10	2.35	4.13	2.95	2.41	8.48%
YoY %	19.82%	198.18%	-53.19%	-43.10%	40.00%	22.41%	-	-
Horiz. %	163.07%	136.10%	45.64%	97.51%	171.37%	122.41%	100.00%	-
P/NAPS	1.36	1.07	1.45	0.79	0.75	0.89	1.01	5.08%
YoY %	27.10%	-26.21%	83.54%	5.33%	-15.73%	-11.88%	-	-
Horiz. %	134.65%	105.94%	143.56%	78.22%	74.26%	88.12%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	23/05/18	29/05/17	30/05/16	29/05/15	21/05/14	22/05/13	-
Price	1.39	0.97	1.65	1.86	1.60	1.73	2.09	-
P/RPS	0.80	0.63	0.91	0.42	0.43	0.65	0.80	0.00%
YoY %	26.98%	-30.77%	116.67%	-2.33%	-33.85%	-18.75%	-	-
Horiz. %	100.00%	78.75%	113.75%	52.50%	53.75%	81.25%	100.00%	-
P/EPS	10.14	12.58	9.93	9.74	12.55	8.12	7.86	4.33%
YoY %	-19.40%	26.69%	1.95%	-22.39%	54.56%	3.31%	-	-
Horiz. %	129.01%	160.05%	126.34%	123.92%	159.67%	103.31%	100.00%	-
EY	9.86	7.95	10.07	10.26	7.97	12.32	12.72	-4.15%
YoY %	24.03%	-21.05%	-1.85%	28.73%	-35.31%	-3.14%	-	-
Horiz. %	77.52%	62.50%	79.17%	80.66%	62.66%	96.86%	100.00%	-
DY	3.96	3.45	0.91	2.15	3.85	2.85	2.01	11.95%
YoY %	14.78%	279.12%	-57.67%	-44.16%	35.09%	41.79%	-	-
Horiz. %	197.01%	171.64%	45.27%	106.97%	191.54%	141.79%	100.00%	-
P/NAPS	1.35	1.02	1.76	0.87	0.81	0.93	1.21	1.84%
YoY %	32.35%	-42.05%	102.30%	7.41%	-12.90%	-23.14%	-	-
Horiz. %	111.57%	84.30%	145.45%	71.90%	66.94%	76.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos