[ABLEGLOB] YoY Cumulative 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- 41.93%
YoY- -5.47%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 479,169 422,051 352,176 363,971 426,021 343,978 358,897 4.93%
PBT 44,739 34,128 39,822 42,732 45,174 30,190 30,651 6.50%
Tax -10,350 -8,587 -9,639 -10,785 -8,434 -5,945 -4,839 13.50%
NP 34,389 25,541 30,183 31,947 36,740 24,245 25,812 4.89%
-
NP to SH 33,849 25,062 29,670 31,388 35,771 23,720 25,282 4.98%
-
Tax Rate 23.13% 25.16% 24.21% 25.24% 18.67% 19.69% 15.79% -
Total Cost 444,780 396,510 321,993 332,024 389,281 319,733 333,085 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 13,840 9,226 10,764 13,603 15,523 9,314 12,811 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 7.92% 6.32% 7.91% 8.75% 10.57% 7.72% 9.25% -
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 155.80 137.22 114.51 117.72 137.22 110.79 126.06 3.59%
EPS 11.01 8.15 9.65 10.12 11.52 7.64 8.88 3.64%
DPS 4.50 3.00 3.50 4.40 5.00 3.00 4.50 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 154.34 135.94 113.43 117.23 137.22 110.79 115.60 4.93%
EPS 10.90 8.07 9.56 10.11 11.52 7.64 8.14 4.98%
DPS 4.46 2.97 3.47 4.38 5.00 3.00 4.13 1.28%
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 0.83 0.98 1.55 1.30 0.99 0.83 1.04 -3.68%
P/EPS 11.72 16.57 18.45 15.07 11.80 12.11 14.75 -3.75%
EY 8.53 6.04 5.42 6.64 8.47 8.26 6.78 3.89%
DY 3.49 2.22 1.97 2.88 3.68 3.24 3.44 0.24%
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 0.86 1.00 1.38 1.61 1.09 0.82 1.03 -2.96%
P/EPS 12.18 16.81 16.38 18.71 12.93 11.91 14.64 -3.01%
EY 8.21 5.95 6.11 5.34 7.73 8.40 6.83 3.11%
DY 3.36 2.19 2.22 2.32 3.36 3.30 3.46 -0.48%
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