[ABLEGLOB] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

24-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 100.18%

YoY- -12.25%

Quarter Report

JTB 3Q 2020 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Cumulative Result
Revenue	479,169	422,051	352,176	363,971	426,021	343,978	358,897	4.93%
YoY %	13.53%	19.84%	-3.24%	-14.57%	23.85%	-4.16%	-	-
Horiz. %	133.51%	117.60%	98.13%	101.41%	118.70%	95.84%	100.00%	-
PBT	44,739	34,128	39,822	42,732	45,174	30,190	30,651	6.50%
YoY %	31.09%	-14.30%	-6.81%	-5.41%	49.63%	-1.50%	-	-
Horiz. %	145.96%	111.34%	129.92%	139.41%	147.38%	98.50%	100.00%	-
Tax	-10,350	-8,587	-9,639	-10,785	-8,434	-5,945	-4,839	13.50%
YoY %	-20.53%	10.91%	10.63%	-27.88%	-41.87%	-22.86%	-	-
Horiz. %	213.89%	177.45%	199.19%	222.88%	174.29%	122.86%	100.00%	-
NP	34,389	25,541	30,183	31,947	36,740	24,245	25,812	4.89%
YoY %	34.64%	-15.38%	-5.52%	-13.05%	51.54%	-6.07%	-	-
Horiz. %	133.23%	98.95%	116.93%	123.77%	142.34%	93.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,849	25,062	29,670	31,388	35,771	23,720	25,282	4.98%
YoY %	35.06%	-15.53%	-5.47%	-12.25%	50.81%	-6.18%	-	-
Horiz. %	133.89%	99.13%	117.36%	124.15%	141.49%	93.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.13%	25.16%	24.21%	25.24%	18.67%	19.69%	15.79%	-
YoY %	-8.07%	3.92%	-4.08%	35.19%	-5.18%	24.70%	-	-
Horiz. %	146.49%	159.34%	153.32%	159.85%	118.24%	124.70%	100.00%	-
Total Cost	444,780	396,510	321,993	332,024	389,281	319,733	333,085	4.93%
YoY %	12.17%	23.14%	-3.02%	-14.71%	21.75%	-4.01%	-	-
Horiz. %	133.53%	119.04%	96.67%	99.68%	116.87%	95.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,512	396,756	375,226	358,638	338,415	307,368	273,318	7.73%
YoY %	7.75%	5.74%	4.63%	5.98%	10.10%	12.46%	-	-
Horiz. %	156.42%	145.16%	137.29%	131.22%	123.82%	112.46%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	13,840	9,226	10,764	13,603	15,523	9,314	12,811	1.29%
YoY %	50.01%	-14.29%	-20.87%	-12.37%	66.66%	-27.30%	-	-
Horiz. %	108.03%	72.02%	84.02%	106.18%	121.17%	72.70%	100.00%	-
Div Payout %	40.89%	36.82%	36.28%	43.34%	43.40%	39.27%	50.68%	-
YoY %	11.05%	1.49%	-16.29%	-0.14%	10.52%	-22.51%	-	-
Horiz. %	80.68%	72.65%	71.59%	85.52%	85.64%	77.49%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	427,512	396,756	375,226	358,638	338,415	307,368	273,318	7.73%
YoY %	7.75%	5.74%	4.63%	5.98%	10.10%	12.46%	-	-
Horiz. %	156.42%	145.16%	137.29%	131.22%	123.82%	112.46%	100.00%	-
NOSH	310,470	310,470	310,470	310,470	310,470	310,470	284,707	1.45%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	9.05%	-	-
Horiz. %	109.05%	109.05%	109.05%	109.05%	109.05%	109.05%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	7.18%	6.05%	8.57%	8.78%	8.62%	7.05%	7.19%	-
YoY %	18.68%	-29.40%	-2.39%	1.86%	22.27%	-1.95%	-	-
Horiz. %	99.86%	84.14%	119.19%	122.11%	119.89%	98.05%	100.00%	-
ROE	7.92%	6.32%	7.91%	8.75%	10.57%	7.72%	9.25%	-
YoY %	25.32%	-20.10%	-9.60%	-17.22%	36.92%	-16.54%	-	-
Horiz. %	85.62%	68.32%	85.51%	94.59%	114.27%	83.46%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	155.80	137.22	114.51	117.72	137.22	110.79	126.06	3.59%
YoY %	13.54%	19.83%	-2.73%	-14.21%	23.86%	-12.11%	-	-
Horiz. %	123.59%	108.85%	90.84%	93.38%	108.85%	87.89%	100.00%	-
EPS	11.01	8.15	9.65	10.12	11.52	7.64	8.88	3.64%
YoY %	35.09%	-15.54%	-4.64%	-12.15%	50.79%	-13.96%	-	-
Horiz. %	123.99%	91.78%	108.67%	113.96%	129.73%	86.04%	100.00%	-
DPS	4.50	3.00	3.50	4.40	5.00	3.00	4.50	0.00%
YoY %	50.00%	-14.29%	-20.45%	-12.00%	66.67%	-33.33%	-	-
Horiz. %	100.00%	66.67%	77.78%	97.78%	111.11%	66.67%	100.00%	-
NAPS	1.39	1.29	1.22	1.16	1.09	0.99	0.96	6.36%
YoY %	7.75%	5.74%	5.17%	6.42%	10.10%	3.12%	-	-
Horiz. %	144.79%	134.38%	127.08%	120.83%	113.54%	103.12%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	154.34	135.94	113.43	117.23	137.22	110.79	115.60	4.93%
YoY %	13.54%	19.84%	-3.24%	-14.57%	23.86%	-4.16%	-	-
Horiz. %	133.51%	117.60%	98.12%	101.41%	118.70%	95.84%	100.00%	-
EPS	10.90	8.07	9.56	10.11	11.52	7.64	8.14	4.98%
YoY %	35.07%	-15.59%	-5.44%	-12.24%	50.79%	-6.14%	-	-
Horiz. %	133.91%	99.14%	117.44%	124.20%	141.52%	93.86%	100.00%	-
DPS	4.46	2.97	3.47	4.38	5.00	3.00	4.13	1.28%
YoY %	50.17%	-14.41%	-20.78%	-12.40%	66.67%	-27.36%	-	-
Horiz. %	107.99%	71.91%	84.02%	106.05%	121.07%	72.64%	100.00%	-
NAPS	1.377	1.2779	1.2086	1.1551	1.09	0.99	0.8803	7.73%
YoY %	7.75%	5.73%	4.63%	5.97%	10.10%	12.46%	-	-
Horiz. %	156.42%	145.17%	137.29%	131.22%	123.82%	112.46%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.83	0.98	1.55	1.30	0.99	0.83	1.04	-3.68%
YoY %	-15.31%	-36.77%	19.23%	31.31%	19.28%	-20.19%	-	-
Horiz. %	79.81%	94.23%	149.04%	125.00%	95.19%	79.81%	100.00%	-
P/EPS	11.72	16.57	18.45	15.07	11.80	12.11	14.75	-3.75%
YoY %	-29.27%	-10.19%	22.43%	27.71%	-2.56%	-17.90%	-	-
Horiz. %	79.46%	112.34%	125.08%	102.17%	80.00%	82.10%	100.00%	-
EY	8.53	6.04	5.42	6.64	8.47	8.26	6.78	3.89%
YoY %	41.23%	11.44%	-18.37%	-21.61%	2.54%	21.83%	-	-
Horiz. %	125.81%	89.09%	79.94%	97.94%	124.93%	121.83%	100.00%	-
DY	3.49	2.22	1.97	2.88	3.68	3.24	3.44	0.24%
YoY %	57.21%	12.69%	-31.60%	-21.74%	13.58%	-5.81%	-	-
Horiz. %	101.45%	64.53%	57.27%	83.72%	106.98%	94.19%	100.00%	-
P/NAPS	0.93	1.05	1.46	1.32	1.25	0.93	1.36	-6.13%
YoY %	-11.43%	-28.08%	10.61%	5.60%	34.41%	-31.62%	-	-
Horiz. %	68.38%	77.21%	107.35%	97.06%	91.91%	68.38%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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	0.86	1.00	1.38	1.61	1.09	0.82	1.03	-2.96%
YoY %	-14.00%	-27.54%	-14.29%	47.71%	32.93%	-20.39%	-	-
Horiz. %	83.50%	97.09%	133.98%	156.31%	105.83%	79.61%	100.00%	-
P/EPS	12.18	16.81	16.38	18.71	12.93	11.91	14.64	-3.01%
YoY %	-27.54%	2.63%	-12.45%	44.70%	8.56%	-18.65%	-	-
Horiz. %	83.20%	114.82%	111.89%	127.80%	88.32%	81.35%	100.00%	-
EY	8.21	5.95	6.11	5.34	7.73	8.40	6.83	3.11%
YoY %	37.98%	-2.62%	14.42%	-30.92%	-7.98%	22.99%	-	-
Horiz. %	120.20%	87.12%	89.46%	78.18%	113.18%	122.99%	100.00%	-
DY	3.36	2.19	2.22	2.32	3.36	3.30	3.46	-0.48%
YoY %	53.42%	-1.35%	-4.31%	-30.95%	1.82%	-4.62%	-	-
Horiz. %	97.11%	63.29%	64.16%	67.05%	97.11%	95.38%	100.00%	-
P/NAPS	0.96	1.06	1.30	1.64	1.37	0.92	1.35	-5.52%
YoY %	-9.43%	-18.46%	-20.73%	19.71%	48.91%	-31.85%	-	-
Horiz. %	71.11%	78.52%	96.30%	121.48%	101.48%	68.15%	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