[ABLEGLOB] YoY Annualized Quarter 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- 0.83%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 648,512 550,017 499,860 501,900 578,679 501,123 475,488 5.30%
PBT 69,320 43,352 54,585 53,208 62,648 48,495 34,572 12.28%
Tax -16,883 -10,025 -14,156 -13,385 -13,246 -9,601 -7,771 13.79%
NP 52,437 33,327 40,429 39,823 49,402 38,894 26,801 11.83%
-
NP to SH 51,991 33,146 39,890 39,475 48,581 38,537 26,636 11.78%
-
Tax Rate 24.36% 23.12% 25.93% 25.16% 21.14% 19.80% 22.48% -
Total Cost 596,075 516,690 459,431 462,077 529,277 462,229 448,687 4.84%
-
Net Worth 439,815 402,907 381,378 356,775 341,520 316,682 291,844 7.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 19,991 12,302 15,378 16,608 19,870 15,523 17,076 2.66%
Div Payout % 38.45% 37.12% 38.55% 42.07% 40.90% 40.28% 64.11% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 439,815 402,907 381,378 356,775 341,520 316,682 291,844 7.07%
NOSH 310,470 310,470 310,470 310,470 310,470 310,470 310,470 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.09% 6.06% 8.09% 7.93% 8.54% 7.76% 5.64% -
ROE 11.82% 8.23% 10.46% 11.06% 14.22% 12.17% 9.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 210.86 178.83 162.52 163.19 186.39 161.41 153.15 5.47%
EPS 16.90 10.78 12.97 12.76 15.65 12.41 8.58 11.95%
DPS 6.50 4.00 5.00 5.40 6.40 5.00 5.50 2.82%
NAPS 1.43 1.31 1.24 1.16 1.10 1.02 0.94 7.23%
Adjusted Per Share Value based on latest NOSH - 310,470
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 208.88 177.16 161.00 161.66 186.39 161.41 153.15 5.30%
EPS 16.75 10.68 12.85 12.71 15.65 12.41 8.58 11.78%
DPS 6.44 3.96 4.95 5.35 6.40 5.00 5.50 2.66%
NAPS 1.4166 1.2977 1.2284 1.1491 1.10 1.02 0.94 7.07%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.50 1.35 1.61 2.01 1.73 0.96 1.21 -
P/RPS 0.71 0.75 0.99 1.23 0.93 0.59 0.79 -1.76%
P/EPS 8.87 12.53 12.41 15.66 11.06 7.73 14.10 -7.43%
EY 11.27 7.98 8.06 6.39 9.04 12.93 7.09 8.02%
DY 4.33 2.96 3.11 2.69 3.70 5.21 4.55 -0.82%
P/NAPS 1.05 1.03 1.30 1.73 1.57 0.94 1.29 -3.37%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 25/02/22 19/03/21 25/02/20 26/02/19 27/02/18 -
Price 1.57 1.42 1.49 1.79 1.78 1.36 1.23 -
P/RPS 0.74 0.79 0.92 1.10 0.96 0.84 0.80 -1.29%
P/EPS 9.29 13.18 11.49 13.95 11.38 10.96 14.34 -6.97%
EY 10.77 7.59 8.70 7.17 8.79 9.13 6.97 7.51%
DY 4.14 2.82 3.36 3.02 3.60 3.68 4.47 -1.26%
P/NAPS 1.10 1.08 1.20 1.54 1.62 1.33 1.31 -2.86%

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