[ABLEGLOB] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 14.28%
YoY- 50.81%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 562,734 469,568 485,294 568,028 458,637 478,529 430,402 4.56%
PBT 45,504 53,096 56,976 60,232 40,253 40,868 43,433 0.77%
Tax -11,449 -12,852 -14,380 -11,245 -7,926 -6,452 -8,682 4.71%
NP 34,054 40,244 42,596 48,986 32,326 34,416 34,750 -0.33%
-
NP to SH 33,416 39,560 41,850 47,694 31,626 33,709 32,866 0.27%
-
Tax Rate 25.16% 24.21% 25.24% 18.67% 19.69% 15.79% 19.99% -
Total Cost 528,680 429,324 442,698 519,041 426,310 444,113 395,652 4.94%
-
Net Worth 396,756 375,226 358,638 338,415 307,368 273,318 237,682 8.91%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 12,302 14,352 18,138 20,698 12,418 17,082 7,327 9.01%
Div Payout % 36.82% 36.28% 43.34% 43.40% 39.27% 50.68% 22.29% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 396,756 375,226 358,638 338,415 307,368 273,318 237,682 8.91%
NOSH 310,470 310,470 310,470 310,470 310,470 284,707 248,813 3.75%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.05% 8.57% 8.78% 8.62% 7.05% 7.19% 8.07% -
ROE 8.42% 10.54% 11.67% 14.09% 10.29% 12.33% 13.83% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 182.97 152.67 156.97 182.96 147.72 168.08 313.27 -8.56%
EPS 10.87 12.87 13.49 15.36 10.19 11.84 30.43 -15.75%
DPS 4.00 4.67 5.87 6.67 4.00 6.00 5.33 -4.66%
NAPS 1.29 1.22 1.16 1.09 0.99 0.96 1.73 -4.77%
Adjusted Per Share Value based on latest NOSH - 310,470
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 181.25 151.24 156.31 182.96 147.72 154.13 138.63 4.56%
EPS 10.76 12.74 13.48 15.36 10.19 10.86 10.59 0.26%
DPS 3.96 4.62 5.84 6.67 4.00 5.50 2.36 9.00%
NAPS 1.2779 1.2086 1.1551 1.09 0.99 0.8803 0.7656 8.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.35 1.78 1.53 1.36 0.925 1.31 0.88 -
P/RPS 0.74 1.17 0.97 0.74 0.63 0.78 0.28 17.57%
P/EPS 12.43 13.84 11.30 8.85 9.08 11.06 3.68 22.47%
EY 8.05 7.23 8.85 11.30 11.01 9.04 27.18 -18.34%
DY 2.96 2.62 3.83 4.90 4.32 4.58 6.06 -11.25%
P/NAPS 1.05 1.46 1.32 1.25 0.93 1.36 0.51 12.78%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 29/11/21 24/11/20 28/11/19 28/11/18 28/11/17 22/11/16 -
Price 1.37 1.58 1.90 1.49 0.91 1.30 1.23 -
P/RPS 0.75 1.03 1.21 0.81 0.62 0.77 0.39 11.50%
P/EPS 12.61 12.28 14.04 9.70 8.93 10.98 5.14 16.12%
EY 7.93 8.14 7.12 10.31 11.19 9.11 19.45 -13.88%
DY 2.92 2.95 3.09 4.47 4.40 4.62 4.34 -6.38%
P/NAPS 1.06 1.30 1.64 1.37 0.92 1.35 0.71 6.90%

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