[ABLEGLOB] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 21.85%
YoY- 44.68%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 499,860 501,900 578,679 501,123 475,488 441,199 416,600 3.08%
PBT 54,585 53,208 62,648 48,495 34,572 46,791 23,046 15.43%
Tax -14,156 -13,385 -13,246 -9,601 -7,771 -11,348 -7,385 11.44%
NP 40,429 39,823 49,402 38,894 26,801 35,443 15,661 17.10%
-
NP to SH 39,890 39,475 48,581 38,537 26,636 35,593 17,302 14.92%
-
Tax Rate 25.93% 25.16% 21.14% 19.80% 22.48% 24.25% 32.04% -
Total Cost 459,431 462,077 529,277 462,229 448,687 405,756 400,939 2.29%
-
Net Worth 381,378 356,775 341,520 316,682 291,844 223,982 195,044 11.81%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 15,378 16,608 19,870 15,523 17,076 9,954 3,266 29.43%
Div Payout % 38.55% 42.07% 40.90% 40.28% 64.11% 27.97% 18.88% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 381,378 356,775 341,520 316,682 291,844 223,982 195,044 11.81%
NOSH 310,470 310,470 310,470 310,470 310,470 248,868 93,322 22.15%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.09% 7.93% 8.54% 7.76% 5.64% 8.03% 3.76% -
ROE 10.46% 11.06% 14.22% 12.17% 9.13% 15.89% 8.87% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 162.52 163.19 186.39 161.41 153.15 177.28 446.41 -15.48%
EPS 12.97 12.76 15.65 12.41 8.58 14.31 18.54 -5.77%
DPS 5.00 5.40 6.40 5.00 5.50 4.00 3.50 6.11%
NAPS 1.24 1.16 1.10 1.02 0.94 0.90 2.09 -8.32%
Adjusted Per Share Value based on latest NOSH - 310,470
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 162.58 163.24 188.22 162.99 154.65 143.50 135.50 3.08%
EPS 12.97 12.84 15.80 12.53 8.66 11.58 5.63 14.90%
DPS 5.00 5.40 6.46 5.05 5.55 3.24 1.06 29.47%
NAPS 1.2404 1.1604 1.1108 1.03 0.9492 0.7285 0.6344 11.81%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.61 2.01 1.73 0.96 1.21 1.24 2.09 -
P/RPS 0.99 1.23 0.93 0.59 0.79 0.70 0.47 13.20%
P/EPS 12.41 15.66 11.06 7.73 14.10 8.67 11.27 1.61%
EY 8.06 6.39 9.04 12.93 7.09 11.53 8.87 -1.58%
DY 3.11 2.69 3.70 5.21 4.55 3.23 1.67 10.90%
P/NAPS 1.30 1.73 1.57 0.94 1.29 1.38 1.00 4.46%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 19/03/21 25/02/20 26/02/19 27/02/18 22/02/17 29/02/16 -
Price 1.49 1.79 1.78 1.36 1.23 1.42 1.81 -
P/RPS 0.92 1.10 0.96 0.84 0.80 0.80 0.41 14.40%
P/EPS 11.49 13.95 11.38 10.96 14.34 9.93 9.76 2.75%
EY 8.70 7.17 8.79 9.13 6.97 10.07 10.24 -2.67%
DY 3.36 3.02 3.60 3.68 4.47 2.82 1.93 9.67%
P/NAPS 1.20 1.54 1.62 1.33 1.31 1.58 0.87 5.50%

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