[ABLEGLOB] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

29-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -5.38%

YoY- -5.47%

Quarter Report

AGB - 3Q 2021 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Annualized Quarter Result
Revenue	565,826	523,100	499,860	469,568	468,694	455,316	501,900	8.34%
YoY %	8.17%	4.65%	6.45%	0.19%	2.94%	-9.28%	-	-
Horiz. %	112.74%	104.22%	99.59%	93.56%	93.38%	90.72%	100.00%	-
PBT	43,048	21,804	54,585	53,096	54,970	50,888	53,208	-13.20%
YoY %	97.43%	-60.05%	2.80%	-3.41%	8.02%	-4.36%	-	-
Horiz. %	80.91%	40.98%	102.59%	99.79%	103.31%	95.64%	100.00%	-
Tax	-8,696	-3,356	-14,156	-12,852	-12,206	-11,904	-13,385	-25.04%
YoY %	-159.12%	76.29%	-10.15%	-5.29%	-2.54%	11.06%	-	-
Horiz. %	64.97%	25.07%	105.76%	96.02%	91.19%	88.94%	100.00%	-
NP	34,352	18,448	40,429	40,244	42,764	38,984	39,823	-9.40%
YoY %	86.21%	-54.37%	0.46%	-5.89%	9.70%	-2.11%	-	-
Horiz. %	86.26%	46.32%	101.52%	101.06%	107.39%	97.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,474	16,496	39,890	39,560	41,808	37,984	39,475	-10.43%
YoY %	102.92%	-58.65%	0.83%	-5.38%	10.07%	-3.78%	-	-
Horiz. %	84.80%	41.79%	101.05%	100.22%	105.91%	96.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.20%	15.39%	25.93%	24.21%	22.20%	23.39%	25.16%	-
YoY %	31.25%	-40.65%	7.10%	9.05%	-5.09%	-7.03%	-	-
Horiz. %	80.29%	61.17%	103.06%	96.22%	88.24%	92.97%	100.00%	-
Total Cost	531,474	504,652	459,431	429,324	425,930	416,332	462,077	9.80%
YoY %	5.31%	9.84%	7.01%	0.80%	2.31%	-9.90%	-	-
Horiz. %	115.02%	109.21%	99.43%	92.91%	92.18%	90.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	390,605	378,302	381,378	375,226	372,151	369,345	356,775	6.24%
YoY %	3.25%	-0.81%	1.64%	0.83%	0.76%	3.52%	-	-
Horiz. %	109.48%	106.03%	106.90%	105.17%	104.31%	103.52%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	12,302	6,151	15,378	14,352	15,378	12,414	16,608	-18.17%
YoY %	100.00%	-60.00%	7.15%	-6.67%	23.88%	-25.25%	-	-
Horiz. %	74.07%	37.04%	92.59%	86.42%	92.59%	74.75%	100.00%	-
Div Payout %	36.75%	37.29%	38.55%	36.28%	36.78%	32.68%	42.07%	-
YoY %	-1.45%	-3.27%	6.26%	-1.36%	12.55%	-22.32%	-	-
Horiz. %	87.35%	88.64%	91.63%	86.24%	87.43%	77.68%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	390,605	378,302	381,378	375,226	372,151	369,345	356,775	6.24%
YoY %	3.25%	-0.81%	1.64%	0.83%	0.76%	3.52%	-	-
Horiz. %	109.48%	106.03%	106.90%	105.17%	104.31%	103.52%	100.00%	-
NOSH	310,470	310,470	310,470	310,470	310,470	310,470	310,470	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	6.07%	3.53%	8.09%	8.57%	9.12%	8.56%	7.93%	-
YoY %	71.95%	-56.37%	-5.60%	-6.03%	6.54%	7.94%	-	-
Horiz. %	76.54%	44.51%	102.02%	108.07%	115.01%	107.94%	100.00%	-
ROE	8.57%	4.36%	10.46%	10.54%	11.23%	10.28%	11.06%	-
YoY %	96.56%	-58.32%	-0.76%	-6.14%	9.24%	-7.05%	-	-
Horiz. %	77.49%	39.42%	94.58%	95.30%	101.54%	92.95%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	183.97	170.08	162.52	152.67	152.39	146.70	163.19	8.34%
YoY %	8.17%	4.65%	6.45%	0.18%	3.88%	-10.10%	-	-
Horiz. %	112.73%	104.22%	99.59%	93.55%	93.38%	89.90%	100.00%	-
EPS	10.88	5.36	12.97	12.87	13.60	12.24	12.76	-10.10%
YoY %	102.99%	-58.67%	0.78%	-5.37%	11.11%	-4.08%	-	-
Horiz. %	85.27%	42.01%	101.65%	100.86%	106.58%	95.92%	100.00%	-
DPS	4.00	2.00	5.00	4.67	5.00	4.00	5.40	-18.17%
YoY %	100.00%	-60.00%	7.07%	-6.60%	25.00%	-25.93%	-	-
Horiz. %	74.07%	37.04%	92.59%	86.48%	92.59%	74.07%	100.00%	-
NAPS	1.27	1.23	1.24	1.22	1.21	1.19	1.16	6.24%
YoY %	3.25%	-0.81%	1.64%	0.83%	1.68%	2.59%	-	-
Horiz. %	109.48%	106.03%	106.90%	105.17%	104.31%	102.59%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	182.25	168.49	161.00	151.24	150.96	146.65	161.66	8.34%
YoY %	8.17%	4.65%	6.45%	0.19%	2.94%	-9.28%	-	-
Horiz. %	112.74%	104.22%	99.59%	93.55%	93.38%	90.72%	100.00%	-
EPS	10.78	5.31	12.85	12.74	13.47	12.23	12.71	-10.42%
YoY %	103.01%	-58.68%	0.86%	-5.42%	10.14%	-3.78%	-	-
Horiz. %	84.82%	41.78%	101.10%	100.24%	105.98%	96.22%	100.00%	-
DPS	3.96	1.98	4.95	4.62	4.95	4.00	5.35	-18.21%
YoY %	100.00%	-60.00%	7.14%	-6.67%	23.75%	-25.23%	-	-
Horiz. %	74.02%	37.01%	92.52%	86.36%	92.52%	74.77%	100.00%	-
NAPS	1.2581	1.2185	1.2284	1.2086	1.1987	1.1896	1.1491	6.24%
YoY %	3.25%	-0.81%	1.64%	0.83%	0.76%	3.52%	-	-
Horiz. %	109.49%	106.04%	106.90%	105.18%	104.32%	103.52%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	1.28	1.40	1.61	1.78	1.49	1.68	2.01	-
P/RPS	0.70	0.82	0.99	1.17	0.98	1.15	1.23	-31.39%
YoY %	-14.63%	-17.17%	-15.38%	19.39%	-14.78%	-6.50%	-	-
Horiz. %	56.91%	66.67%	80.49%	95.12%	79.67%	93.50%	100.00%	-
P/EPS	11.76	26.10	12.41	13.84	10.96	13.73	15.66	-17.42%
YoY %	-54.94%	110.31%	-10.33%	26.28%	-20.17%	-12.32%	-	-
Horiz. %	75.10%	166.67%	79.25%	88.38%	69.99%	87.68%	100.00%	-
EY	8.50	3.83	8.06	7.23	9.12	7.28	6.39	21.01%
YoY %	121.93%	-52.48%	11.48%	-20.72%	25.27%	13.93%	-	-
Horiz. %	133.02%	59.94%	126.13%	113.15%	142.72%	113.93%	100.00%	-
DY	3.13	1.43	3.11	2.62	3.36	2.38	2.69	10.65%
YoY %	118.88%	-54.02%	18.70%	-22.02%	41.18%	-11.52%	-	-
Horiz. %	116.36%	53.16%	115.61%	97.40%	124.91%	88.48%	100.00%	-
P/NAPS	1.01	1.14	1.30	1.46	1.23	1.41	1.73	-30.21%
YoY %	-11.40%	-12.31%	-10.96%	18.70%	-12.77%	-18.50%	-	-
Horiz. %	58.38%	65.90%	75.14%	84.39%	71.10%	81.50%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	26/08/22	31/05/22	25/02/22	29/11/21	25/08/21	31/05/21	19/03/21	-
Price	1.22	1.33	1.49	1.58	1.52	1.48	1.79	-
P/RPS	0.66	0.78	0.92	1.03	1.00	1.01	1.10	-28.92%
YoY %	-15.38%	-15.22%	-10.68%	3.00%	-0.99%	-8.18%	-	-
Horiz. %	60.00%	70.91%	83.64%	93.64%	90.91%	91.82%	100.00%	-
P/EPS	11.21	24.80	11.49	12.28	11.18	12.09	13.95	-13.60%
YoY %	-54.80%	115.84%	-6.43%	9.84%	-7.53%	-13.33%	-	-
Horiz. %	80.36%	177.78%	82.37%	88.03%	80.14%	86.67%	100.00%	-
EY	8.92	4.03	8.70	8.14	8.94	8.27	7.17	15.71%
YoY %	121.34%	-53.68%	6.88%	-8.95%	8.10%	15.34%	-	-
Horiz. %	124.41%	56.21%	121.34%	113.53%	124.69%	115.34%	100.00%	-
DY	3.28	1.50	3.36	2.95	3.29	2.70	3.02	5.67%
YoY %	118.67%	-55.36%	13.90%	-10.33%	21.85%	-10.60%	-	-
Horiz. %	108.61%	49.67%	111.26%	97.68%	108.94%	89.40%	100.00%	-
P/NAPS	0.96	1.08	1.20	1.30	1.26	1.24	1.54	-27.08%
YoY %	-11.11%	-10.00%	-7.69%	3.17%	1.61%	-19.48%	-	-
Horiz. %	62.34%	70.13%	77.92%	84.42%	81.82%	80.52%	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