[ABLEGLOB] YoY 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- 16.59%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
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 169,343 128,056 147,684 137,929 152,657 157,146 116,590 6.41%
PBT 24,584 9,224 14,762 10,475 17,474 18,821 3,921 35.77%
Tax -6,533 -1,438 -4,517 -2,599 -4,812 -3,656 -2,931 14.28%
NP 18,051 7,786 10,245 7,876 12,662 15,165 990 62.19%
-
NP to SH 18,145 8,084 10,219 8,087 12,810 15,333 1,355 54.06%
-
Tax Rate 26.57% 15.59% 30.60% 24.81% 27.54% 19.43% 74.75% -
Total Cost 151,292 120,270 137,439 130,053 139,995 141,981 115,600 4.58%
-
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 6,151 3,075 4,613 3,075 4,346 6,209 3,104 12.06%
Div Payout % 33.90% 38.05% 45.15% 38.03% 33.93% 40.50% 229.13% -
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 10.66% 6.08% 6.94% 5.71% 8.29% 9.65% 0.85% -
ROE 4.13% 2.01% 2.68% 2.27% 3.75% 4.84% 0.46% -
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 55.06 41.64 48.02 44.85 49.17 50.62 37.55 6.58%
EPS 5.90 2.63 3.32 2.63 4.13 4.94 0.44 54.10%
DPS 2.00 1.00 1.50 1.00 1.40 2.00 1.00 12.24%
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 54.54 41.25 47.57 44.43 49.17 50.62 37.55 6.41%
EPS 5.84 2.60 3.29 2.60 4.13 4.94 0.44 53.84%
DPS 1.98 0.99 1.49 0.99 1.40 2.00 1.00 12.05%
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 2.72 3.24 3.35 4.48 3.52 1.90 3.22 -2.77%
P/EPS 25.43 51.36 48.46 76.44 41.93 19.44 277.25 -32.83%
EY 3.93 1.95 2.06 1.31 2.38 5.14 0.36 48.91%
DY 1.33 0.74 0.93 0.50 0.81 2.08 0.83 8.17%
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 2.85 3.41 3.10 3.99 3.62 2.69 3.28 -2.31%
P/EPS 26.61 54.03 44.84 68.08 43.14 27.54 281.83 -32.50%
EY 3.76 1.85 2.23 1.47 2.32 3.63 0.35 48.51%
DY 1.27 0.70 1.01 0.56 0.79 1.47 0.81 7.78%
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