[ABLEGLOB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
19-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -5.68%
YoY- -18.74%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 469,568 468,694 455,316 501,900 485,294 446,608 432,768 5.58%
PBT 53,096 54,970 50,888 53,208 56,976 42,746 27,116 56.45%
Tax -12,852 -12,206 -11,904 -13,385 -14,380 -10,136 -7,204 47.04%
NP 40,244 42,764 38,984 39,823 42,596 32,610 19,912 59.78%
-
NP to SH 39,560 41,808 37,984 39,475 41,850 31,360 18,164 67.94%
-
Tax Rate 24.21% 22.20% 23.39% 25.16% 25.24% 23.71% 26.57% -
Total Cost 429,324 425,930 416,332 462,077 442,698 413,998 412,856 2.63%
-
Net Worth 375,226 372,151 369,345 356,775 358,638 350,834 341,520 6.46%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 14,352 15,378 12,414 16,608 18,138 14,902 8,693 39.64%
Div Payout % 36.28% 36.78% 32.68% 42.07% 43.34% 47.52% 47.86% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 375,226 372,151 369,345 356,775 358,638 350,834 341,520 6.46%
NOSH 310,470 310,470 310,470 310,470 310,470 310,470 310,470 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.57% 9.12% 8.56% 7.93% 8.78% 7.30% 4.60% -
ROE 10.54% 11.23% 10.28% 11.06% 11.67% 8.94% 5.32% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 152.67 152.39 146.70 163.19 156.97 143.85 139.39 6.24%
EPS 12.87 13.60 12.24 12.76 13.49 10.10 5.84 69.26%
DPS 4.67 5.00 4.00 5.40 5.87 4.80 2.80 40.59%
NAPS 1.22 1.21 1.19 1.16 1.16 1.13 1.10 7.13%
Adjusted Per Share Value based on latest NOSH - 310,470
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 152.73 152.44 148.09 163.24 157.84 145.26 140.76 5.58%
EPS 12.87 13.60 12.35 12.84 13.61 10.20 5.91 67.92%
DPS 4.67 5.00 4.04 5.40 5.90 4.85 2.83 39.60%
NAPS 1.2204 1.2104 1.2013 1.1604 1.1665 1.1411 1.1108 6.46%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.78 1.49 1.68 2.01 1.53 1.41 1.23 -
P/RPS 1.17 0.98 1.15 1.23 0.97 0.98 0.88 20.89%
P/EPS 13.84 10.96 13.73 15.66 11.30 13.96 21.02 -24.29%
EY 7.23 9.12 7.28 6.39 8.85 7.16 4.76 32.10%
DY 2.62 3.36 2.38 2.69 3.83 3.40 2.28 9.70%
P/NAPS 1.46 1.23 1.41 1.73 1.32 1.25 1.12 19.31%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 25/08/21 31/05/21 19/03/21 24/11/20 26/08/20 16/06/20 -
Price 1.58 1.52 1.48 1.79 1.90 1.50 1.54 -
P/RPS 1.03 1.00 1.01 1.10 1.21 1.04 1.10 -4.28%
P/EPS 12.28 11.18 12.09 13.95 14.04 14.85 26.32 -39.81%
EY 8.14 8.94 8.27 7.17 7.12 6.73 3.80 66.09%
DY 2.95 3.29 2.70 3.02 3.09 3.20 1.82 37.94%
P/NAPS 1.30 1.26 1.24 1.54 1.64 1.33 1.40 -4.81%

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