[ABLEGLOB] YoY 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
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 638,892 562,734 469,568 485,294 568,028 458,637 478,529 4.93%
PBT 59,652 45,504 53,096 56,976 60,232 40,253 40,868 6.50%
Tax -13,800 -11,449 -12,852 -14,380 -11,245 -7,926 -6,452 13.50%
NP 45,852 34,054 40,244 42,596 48,986 32,326 34,416 4.89%
-
NP to SH 45,132 33,416 39,560 41,850 47,694 31,626 33,709 4.98%
-
Tax Rate 23.13% 25.16% 24.21% 25.24% 18.67% 19.69% 15.79% -
Total Cost 593,040 528,680 429,324 442,698 519,041 426,310 444,113 4.93%
-
Net Worth 427,512 396,756 375,226 358,638 338,415 307,368 273,318 7.73%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 18,453 12,302 14,352 18,138 20,698 12,418 17,082 1.29%
Div Payout % 40.89% 36.82% 36.28% 43.34% 43.40% 39.27% 50.68% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 427,512 396,756 375,226 358,638 338,415 307,368 273,318 7.73%
NOSH 310,470 310,470 310,470 310,470 310,470 310,470 284,707 1.45%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.18% 6.05% 8.57% 8.78% 8.62% 7.05% 7.19% -
ROE 10.56% 8.42% 10.54% 11.67% 14.09% 10.29% 12.33% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 207.73 182.97 152.67 156.97 182.96 147.72 168.08 3.59%
EPS 14.68 10.87 12.87 13.49 15.36 10.19 11.84 3.64%
DPS 6.00 4.00 4.67 5.87 6.67 4.00 6.00 0.00%
NAPS 1.39 1.29 1.22 1.16 1.09 0.99 0.96 6.36%
Adjusted Per Share Value based on latest NOSH - 310,470
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 205.78 181.25 151.24 156.31 182.96 147.72 154.13 4.93%
EPS 14.54 10.76 12.74 13.48 15.36 10.19 10.86 4.98%
DPS 5.94 3.96 4.62 5.84 6.67 4.00 5.50 1.29%
NAPS 1.377 1.2779 1.2086 1.1551 1.09 0.99 0.8803 7.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.29 1.35 1.78 1.53 1.36 0.925 1.31 -
P/RPS 0.62 0.74 1.17 0.97 0.74 0.63 0.78 -3.75%
P/EPS 8.79 12.43 13.84 11.30 8.85 9.08 11.06 -3.75%
EY 11.38 8.05 7.23 8.85 11.30 11.01 9.04 3.90%
DY 4.65 2.96 2.62 3.83 4.90 4.32 4.58 0.25%
P/NAPS 0.93 1.05 1.46 1.32 1.25 0.93 1.36 -6.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 05/12/23 25/11/22 29/11/21 24/11/20 28/11/19 28/11/18 28/11/17 -
Price 1.34 1.37 1.58 1.90 1.49 0.91 1.30 -
P/RPS 0.65 0.75 1.03 1.21 0.81 0.62 0.77 -2.78%
P/EPS 9.13 12.61 12.28 14.04 9.70 8.93 10.98 -3.02%
EY 10.95 7.93 8.14 7.12 10.31 11.19 9.11 3.11%
DY 4.48 2.92 2.95 3.09 4.47 4.40 4.62 -0.51%
P/NAPS 0.96 1.06 1.30 1.64 1.37 0.92 1.35 -5.52%

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