[ABLEGLOB] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 3.29%

YoY- -11.15%

Quarter Report

JTB - 2Q 2020 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	569,603	548,426	512,943	519,392	564,178	469,047	460,602	3.60%
YoY %	3.86%	6.92%	-1.24%	-7.94%	20.28%	1.83%	-	-
Horiz. %	123.66%	119.07%	111.36%	112.76%	122.49%	101.83%	100.00%	-
PBT	45,552	48,621	59,319	59,010	60,337	26,054	51,090	-1.89%
YoY %	-6.31%	-18.03%	0.52%	-2.20%	131.58%	-49.00%	-	-
Horiz. %	89.16%	95.17%	116.11%	115.50%	118.10%	51.00%	100.00%	-
Tax	-11,320	-12,400	-14,419	-15,201	-10,415	-5,567	-12,511	-1.65%
YoY %	8.71%	14.00%	5.14%	-45.95%	-87.08%	55.50%	-	-
Horiz. %	90.48%	99.11%	115.25%	121.50%	83.25%	44.50%	100.00%	-
NP	34,232	36,221	44,900	43,809	49,922	20,487	38,579	-1.97%
YoY %	-5.49%	-19.33%	2.49%	-12.25%	143.68%	-46.90%	-	-
Horiz. %	88.73%	93.89%	116.38%	113.56%	129.40%	53.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,036	35,721	44,699	43,394	48,841	20,513	39,423	-2.41%
YoY %	-4.72%	-20.09%	3.01%	-11.15%	138.10%	-47.97%	-	-
Horiz. %	86.34%	90.61%	113.38%	110.07%	123.89%	52.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.85%	25.50%	24.31%	25.76%	17.26%	21.37%	24.49%	-
YoY %	-2.55%	4.90%	-5.63%	49.25%	-19.23%	-12.74%	-	-
Horiz. %	101.47%	104.12%	99.27%	105.19%	70.48%	87.26%	100.00%	-
Total Cost	535,371	512,205	468,043	475,583	514,256	448,560	422,023	4.04%
YoY %	4.52%	9.44%	-1.59%	-7.52%	14.65%	6.29%	-	-
Horiz. %	126.86%	121.37%	110.90%	112.69%	121.85%	106.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	418,285	390,605	372,151	350,834	322,891	294,949	256,084	8.51%
YoY %	7.09%	4.96%	6.08%	8.65%	9.47%	15.18%	-	-
Horiz. %	163.34%	152.53%	145.32%	137.00%	126.09%	115.18%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	13,840	13,840	16,976	18,007	20,180	9,184	6,492	13.44%
YoY %	0.00%	-18.47%	-5.73%	-10.77%	119.73%	41.47%	-	-
Horiz. %	213.19%	213.19%	261.49%	277.37%	310.84%	141.47%	100.00%	-
Div Payout %	40.66%	38.75%	37.98%	41.50%	41.32%	44.77%	16.47%	-
YoY %	4.93%	2.03%	-8.48%	0.44%	-7.71%	171.83%	-	-
Horiz. %	246.87%	235.28%	230.60%	251.97%	250.88%	271.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	418,285	390,605	372,151	350,834	322,891	294,949	256,084	8.51%
YoY %	7.09%	4.96%	6.08%	8.65%	9.47%	15.18%	-	-
Horiz. %	163.34%	152.53%	145.32%	137.00%	126.09%	115.18%	100.00%	-
NOSH	310,470	310,470	310,470	310,470	310,470	310,470	275,360	2.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	12.75%	-	-
Horiz. %	112.75%	112.75%	112.75%	112.75%	112.75%	112.75%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	6.01%	6.60%	8.75%	8.43%	8.85%	4.37%	8.38%	-
YoY %	-8.94%	-24.57%	3.80%	-4.75%	102.52%	-47.85%	-	-
Horiz. %	71.72%	78.76%	104.42%	100.60%	105.61%	52.15%	100.00%	-
ROE	8.14%	9.15%	12.01%	12.37%	15.13%	6.95%	15.39%	-
YoY %	-11.04%	-23.81%	-2.91%	-18.24%	117.70%	-54.84%	-	-
Horiz. %	52.89%	59.45%	78.04%	80.38%	98.31%	45.16%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	185.20	178.31	166.78	167.29	181.72	151.07	167.27	1.71%
YoY %	3.86%	6.91%	-0.30%	-7.94%	20.29%	-9.68%	-	-
Horiz. %	110.72%	106.60%	99.71%	100.01%	108.64%	90.32%	100.00%	-
EPS	11.07	11.61	14.53	13.98	15.73	6.61	14.32	-4.19%
YoY %	-4.65%	-20.10%	3.93%	-11.13%	137.97%	-53.84%	-	-
Horiz. %	77.30%	81.08%	101.47%	97.63%	109.85%	46.16%	100.00%	-
DPS	4.50	4.50	5.50	5.80	6.50	2.96	2.36	11.35%
YoY %	0.00%	-18.18%	-5.17%	-10.77%	119.59%	25.42%	-	-
Horiz. %	190.68%	190.68%	233.05%	245.76%	275.42%	125.42%	100.00%	-
NAPS	1.36	1.27	1.21	1.13	1.04	0.95	0.93	6.53%
YoY %	7.09%	4.96%	7.08%	8.65%	9.47%	2.15%	-	-
Horiz. %	146.24%	136.56%	130.11%	121.51%	111.83%	102.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	183.46	176.64	165.21	167.29	181.72	151.08	148.36	3.60%
YoY %	3.86%	6.92%	-1.24%	-7.94%	20.28%	1.83%	-	-
Horiz. %	123.66%	119.06%	111.36%	112.76%	122.49%	101.83%	100.00%	-
EPS	10.96	11.51	14.40	13.98	15.73	6.61	12.70	-2.42%
YoY %	-4.78%	-20.07%	3.00%	-11.13%	137.97%	-47.95%	-	-
Horiz. %	86.30%	90.63%	113.39%	110.08%	123.86%	52.05%	100.00%	-
DPS	4.46	4.46	5.47	5.80	6.50	2.96	2.09	13.45%
YoY %	0.00%	-18.46%	-5.69%	-10.77%	119.59%	41.63%	-	-
Horiz. %	213.40%	213.40%	261.72%	277.51%	311.00%	141.63%	100.00%	-
NAPS	1.3473	1.2581	1.1987	1.13	1.04	0.95	0.8248	8.51%
YoY %	7.09%	4.96%	6.08%	8.65%	9.47%	15.18%	-	-
Horiz. %	163.35%	152.53%	145.33%	137.00%	126.09%	115.18%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.27	1.28	1.49	1.41	1.35	0.95	1.59	-
P/RPS	0.69	0.72	0.89	0.84	0.74	0.63	0.95	-5.18%
YoY %	-4.17%	-19.10%	5.95%	13.51%	17.46%	-33.68%	-	-
Horiz. %	72.63%	75.79%	93.68%	88.42%	77.89%	66.32%	100.00%	-
P/EPS	11.48	11.02	10.25	10.09	8.58	14.38	11.11	0.54%
YoY %	4.17%	7.51%	1.59%	17.60%	-40.33%	29.43%	-	-
Horiz. %	103.33%	99.19%	92.26%	90.82%	77.23%	129.43%	100.00%	-
EY	8.71	9.07	9.75	9.91	11.65	6.95	9.00	-0.54%
YoY %	-3.97%	-6.97%	-1.61%	-14.94%	67.63%	-22.78%	-	-
Horiz. %	96.78%	100.78%	108.33%	110.11%	129.44%	77.22%	100.00%	-
DY	3.54	3.52	3.69	4.11	4.81	3.11	1.48	15.63%
YoY %	0.57%	-4.61%	-10.22%	-14.55%	54.66%	110.14%	-	-
Horiz. %	239.19%	237.84%	249.32%	277.70%	325.00%	210.14%	100.00%	-
P/NAPS	0.93	1.01	1.23	1.25	1.30	1.00	1.71	-9.64%
YoY %	-7.92%	-17.89%	-1.60%	-3.85%	30.00%	-41.52%	-	-
Horiz. %	54.39%	59.06%	71.93%	73.10%	76.02%	58.48%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	26/08/22	25/08/21	26/08/20	29/08/19	30/08/18	25/08/17	-
Price	1.40	1.22	1.52	1.50	1.41	0.955	1.43	-
P/RPS	0.76	0.68	0.91	0.90	0.78	0.63	0.85	-1.84%
YoY %	11.76%	-25.27%	1.11%	15.38%	23.81%	-25.88%	-	-
Horiz. %	89.41%	80.00%	107.06%	105.88%	91.76%	74.12%	100.00%	-
P/EPS	12.65	10.50	10.46	10.73	8.96	14.45	9.99	4.01%
YoY %	20.48%	0.38%	-2.52%	19.75%	-37.99%	44.64%	-	-
Horiz. %	126.63%	105.11%	104.70%	107.41%	89.69%	144.64%	100.00%	-
EY	7.90	9.52	9.56	9.32	11.16	6.92	10.01	-3.86%
YoY %	-17.02%	-0.42%	2.58%	-16.49%	61.27%	-30.87%	-	-
Horiz. %	78.92%	95.10%	95.50%	93.11%	111.49%	69.13%	100.00%	-
DY	3.21	3.69	3.62	3.87	4.61	3.10	1.65	11.72%
YoY %	-13.01%	1.93%	-6.46%	-16.05%	48.71%	87.88%	-	-
Horiz. %	194.55%	223.64%	219.39%	234.55%	279.39%	187.88%	100.00%	-
P/NAPS	1.03	0.96	1.26	1.33	1.36	1.01	1.54	-6.48%
YoY %	7.29%	-23.81%	-5.26%	-2.21%	34.65%	-34.42%	-	-
Horiz. %	66.88%	62.34%	81.82%	86.36%	88.31%	65.58%	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