[ABLEGLOB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

30-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 45.45%

YoY- -35.6%

Quarter Report

2Q 2018 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	234,347	223,304	282,590	219,535	225,976	206,936	204,408	2.30%
YoY %	4.95%	-20.98%	28.72%	-2.85%	9.20%	1.24%	-	-
Horiz. %	114.65%	109.24%	138.25%	107.40%	110.55%	101.24%	100.00%	-
PBT	27,485	21,373	25,011	13,685	22,203	18,465	15,330	10.20%
YoY %	28.60%	-14.55%	82.76%	-38.36%	20.24%	20.45%	-	-
Horiz. %	179.29%	139.42%	163.15%	89.27%	144.83%	120.45%	100.00%	-
Tax	-6,103	-5,068	-3,113	-2,299	-4,502	-3,332	-3,987	7.34%
YoY %	-20.42%	-62.80%	-35.41%	48.93%	-35.11%	16.43%	-	-
Horiz. %	153.07%	127.11%	78.08%	57.66%	112.92%	83.57%	100.00%	-
NP	21,382	16,305	21,898	11,386	17,701	15,133	11,343	11.13%
YoY %	31.14%	-25.54%	92.32%	-35.68%	16.97%	33.41%	-	-
Horiz. %	188.50%	143.75%	193.05%	100.38%	156.05%	133.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,904	15,680	20,867	11,079	17,203	13,865	10,664	11.85%
YoY %	33.32%	-24.86%	88.35%	-35.60%	24.08%	30.02%	-	-
Horiz. %	196.02%	147.04%	195.68%	103.89%	161.32%	130.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.20%	23.71%	12.45%	16.80%	20.28%	18.04%	26.01%	-
YoY %	-6.37%	90.44%	-25.89%	-17.16%	12.42%	-30.64%	-	-
Horiz. %	85.35%	91.16%	47.87%	64.59%	77.97%	69.36%	100.00%	-
Total Cost	212,965	206,999	260,692	208,149	208,275	191,803	193,065	1.64%
YoY %	2.88%	-20.60%	25.24%	-0.06%	8.59%	-0.65%	-	-
Horiz. %	110.31%	107.22%	135.03%	107.81%	107.88%	99.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	372,151	350,834	322,891	294,949	256,390	209,001	191,261	11.72%
YoY %	6.08%	8.65%	9.47%	15.04%	22.67%	9.28%	-	-
Horiz. %	194.58%	183.43%	168.82%	154.21%	134.05%	109.28%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	7,689	7,451	4,657	4,657	11,027	3,732	3,265	15.32%
YoY %	3.19%	60.00%	0.00%	-57.77%	195.47%	14.30%	-	-
Horiz. %	235.50%	228.21%	142.63%	142.63%	337.73%	114.30%	100.00%	-
Div Payout %	36.78%	47.52%	22.32%	42.04%	64.10%	26.92%	30.62%	-
YoY %	-22.60%	112.90%	-46.91%	-34.41%	138.11%	-12.08%	-	-
Horiz. %	120.12%	155.19%	72.89%	137.30%	209.34%	87.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	372,151	350,834	322,891	294,949	256,390	209,001	191,261	11.72%
YoY %	6.08%	8.65%	9.47%	15.04%	22.67%	9.28%	-	-
Horiz. %	194.58%	183.43%	168.82%	154.21%	134.05%	109.28%	100.00%	-
NOSH	310,470	310,470	310,470	310,470	275,689	93,304	93,298	22.16%
YoY %	0.00%	0.00%	0.00%	12.62%	195.47%	0.01%	-	-
Horiz. %	332.77%	332.77%	332.77%	332.77%	295.49%	100.01%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	9.12%	7.30%	7.75%	5.19%	7.83%	7.31%	5.55%	-
YoY %	24.93%	-5.81%	49.33%	-33.72%	7.11%	31.71%	-	-
Horiz. %	164.32%	131.53%	139.64%	93.51%	141.08%	131.71%	100.00%	-
ROE	5.62%	4.47%	6.46%	3.76%	6.71%	6.63%	5.58%	-
YoY %	25.73%	-30.80%	71.81%	-43.96%	1.21%	18.82%	-	-
Horiz. %	100.72%	80.11%	115.77%	67.38%	120.25%	118.82%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	76.19	71.92	91.02	70.71	81.97	221.79	219.09	-16.12%
YoY %	5.94%	-20.98%	28.72%	-13.74%	-63.04%	1.23%	-	-
Horiz. %	34.78%	32.83%	41.54%	32.27%	37.41%	101.23%	100.00%	-
EPS	6.80	5.05	6.72	3.57	6.24	14.86	11.43	-8.28%
YoY %	34.65%	-24.85%	88.24%	-42.79%	-58.01%	30.01%	-	-
Horiz. %	59.49%	44.18%	58.79%	31.23%	54.59%	130.01%	100.00%	-
DPS	2.50	2.40	1.50	1.50	4.00	4.00	3.50	-5.44%
YoY %	4.17%	60.00%	0.00%	-62.50%	0.00%	14.29%	-	-
Horiz. %	71.43%	68.57%	42.86%	42.86%	114.29%	114.29%	100.00%	-
NAPS	1.21	1.13	1.04	0.95	0.93	2.24	2.05	-8.40%
YoY %	7.08%	8.65%	9.47%	2.15%	-58.48%	9.27%	-	-
Horiz. %	59.02%	55.12%	50.73%	46.34%	45.37%	109.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	75.48	71.92	91.02	70.71	72.78	66.65	65.84	2.30%
YoY %	4.95%	-20.98%	28.72%	-2.84%	9.20%	1.23%	-	-
Horiz. %	114.64%	109.23%	138.24%	107.40%	110.54%	101.23%	100.00%	-
EPS	6.73	5.05	6.72	3.57	5.54	4.47	3.43	11.87%
YoY %	33.27%	-24.85%	88.24%	-35.56%	23.94%	30.32%	-	-
Horiz. %	196.21%	147.23%	195.92%	104.08%	161.52%	130.32%	100.00%	-
DPS	2.48	2.40	1.50	1.50	3.55	1.20	1.05	15.38%
YoY %	3.33%	60.00%	0.00%	-57.75%	195.83%	14.29%	-	-
Horiz. %	236.19%	228.57%	142.86%	142.86%	338.10%	114.29%	100.00%	-
NAPS	1.1987	1.13	1.04	0.95	0.8258	0.6732	0.616	11.72%
YoY %	6.08%	8.65%	9.47%	15.04%	22.67%	9.29%	-	-
Horiz. %	194.59%	183.44%	168.83%	154.22%	134.06%	109.29%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.49	1.41	1.35	0.95	1.59	2.05	1.51	-
P/RPS	1.96	1.96	1.48	1.34	1.94	0.92	0.69	18.98%
YoY %	0.00%	32.43%	10.45%	-30.93%	110.87%	33.33%	-	-
Horiz. %	284.06%	284.06%	214.49%	194.20%	281.16%	133.33%	100.00%	-
P/EPS	21.92	27.92	20.09	26.62	25.48	13.80	13.21	8.79%
YoY %	-21.49%	38.97%	-24.53%	4.47%	84.64%	4.47%	-	-
Horiz. %	165.93%	211.36%	152.08%	201.51%	192.88%	104.47%	100.00%	-
EY	4.56	3.58	4.98	3.76	3.92	7.25	7.57	-8.09%
YoY %	27.37%	-28.11%	32.45%	-4.08%	-45.93%	-4.23%	-	-
Horiz. %	60.24%	47.29%	65.79%	49.67%	51.78%	95.77%	100.00%	-
DY	1.68	1.70	1.11	1.58	2.52	1.95	2.32	-5.23%
YoY %	-1.18%	53.15%	-29.75%	-37.30%	29.23%	-15.95%	-	-
Horiz. %	72.41%	73.28%	47.84%	68.10%	108.62%	84.05%	100.00%	-
P/NAPS	1.23	1.25	1.30	1.00	1.71	0.92	0.74	8.82%
YoY %	-1.60%	-3.85%	30.00%	-41.52%	85.87%	24.32%	-	-
Horiz. %	166.22%	168.92%	175.68%	135.14%	231.08%	124.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	26/08/20	29/08/19	30/08/18	25/08/17	29/08/16	26/08/15	-
Price	1.52	1.50	1.41	0.955	1.43	2.37	1.28	-
P/RPS	1.99	2.09	1.55	1.35	1.74	1.07	0.58	22.78%
YoY %	-4.78%	34.84%	14.81%	-22.41%	62.62%	84.48%	-	-
Horiz. %	343.10%	360.34%	267.24%	232.76%	300.00%	184.48%	100.00%	-
P/EPS	22.36	29.70	20.98	26.76	22.92	15.95	11.20	12.20%
YoY %	-24.71%	41.56%	-21.60%	16.75%	43.70%	42.41%	-	-
Horiz. %	199.64%	265.18%	187.32%	238.93%	204.64%	142.41%	100.00%	-
EY	4.47	3.37	4.77	3.74	4.36	6.27	8.93	-10.88%
YoY %	32.64%	-29.35%	27.54%	-14.22%	-30.46%	-29.79%	-	-
Horiz. %	50.06%	37.74%	53.42%	41.88%	48.82%	70.21%	100.00%	-
DY	1.64	1.60	1.06	1.57	2.80	1.69	2.73	-8.13%
YoY %	2.50%	50.94%	-32.48%	-43.93%	65.68%	-38.10%	-	-
Horiz. %	60.07%	58.61%	38.83%	57.51%	102.56%	61.90%	100.00%	-
P/NAPS	1.26	1.33	1.36	1.01	1.54	1.06	0.62	12.53%
YoY %	-5.26%	-2.21%	34.65%	-34.42%	45.28%	70.97%	-	-
Horiz. %	203.23%	214.52%	219.35%	162.90%	248.39%	170.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos