[ABLEGLOB] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.65%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 569,735 548,426 516,806 499,860 490,105 512,943 507,537 8.00%
PBT 48,890 48,621 47,311 54,582 50,295 59,319 59,150 -11.91%
Tax -13,104 -12,400 -12,018 -14,155 -12,237 -14,419 -14,559 -6.77%
NP 35,786 36,221 35,293 40,427 38,058 44,900 44,591 -13.62%
-
NP to SH 35,281 35,721 34,516 39,888 37,756 44,699 44,430 -14.23%
-
Tax Rate 26.80% 25.50% 25.40% 25.93% 24.33% 24.31% 24.61% -
Total Cost 533,949 512,205 481,513 459,433 452,047 468,043 462,946 9.97%
-
Net Worth 396,756 390,605 378,302 381,378 375,226 372,151 369,345 4.88%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 13,840 13,840 13,840 15,406 13,868 16,976 17,640 -14.92%
Div Payout % 39.23% 38.75% 40.10% 38.62% 36.73% 37.98% 39.70% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 396,756 390,605 378,302 381,378 375,226 372,151 369,345 4.88%
NOSH 310,470 310,470 310,470 310,470 310,470 310,470 310,470 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.28% 6.60% 6.83% 8.09% 7.77% 8.75% 8.79% -
ROE 8.89% 9.15% 9.12% 10.46% 10.06% 12.01% 12.03% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 185.24 178.31 168.03 162.52 159.35 166.78 163.52 8.66%
EPS 11.47 11.61 11.22 12.97 12.28 14.53 14.31 -13.70%
DPS 4.50 4.50 4.50 5.00 4.50 5.50 5.70 -14.56%
NAPS 1.29 1.27 1.23 1.24 1.22 1.21 1.19 5.52%
Adjusted Per Share Value based on latest NOSH - 310,470
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 183.51 176.64 166.46 161.00 157.86 165.21 163.47 8.00%
EPS 11.36 11.51 11.12 12.85 12.16 14.40 14.31 -14.25%
DPS 4.46 4.46 4.46 4.96 4.47 5.47 5.68 -14.87%
NAPS 1.2779 1.2581 1.2185 1.2284 1.2086 1.1987 1.1896 4.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.35 1.28 1.40 1.61 1.78 1.49 1.68 -
P/RPS 0.73 0.72 0.83 0.99 1.12 0.89 1.03 -20.49%
P/EPS 11.77 11.02 12.48 12.41 14.50 10.25 11.74 0.17%
EY 8.50 9.07 8.02 8.06 6.90 9.75 8.52 -0.15%
DY 3.33 3.52 3.21 3.11 2.53 3.69 3.39 -1.18%
P/NAPS 1.05 1.01 1.14 1.30 1.46 1.23 1.41 -17.82%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 31/05/22 25/02/22 29/11/21 25/08/21 31/05/21 -
Price 1.37 1.22 1.33 1.49 1.58 1.52 1.48 -
P/RPS 0.74 0.68 0.79 0.92 0.99 0.91 0.91 -12.86%
P/EPS 11.94 10.50 11.85 11.49 12.87 10.46 10.34 10.05%
EY 8.37 9.52 8.44 8.70 7.77 9.56 9.67 -9.16%
DY 3.28 3.69 3.38 3.36 2.85 3.62 3.85 -10.12%
P/NAPS 1.06 0.96 1.08 1.20 1.30 1.26 1.24 -9.91%

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