[ABLEGLOB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

28-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 114.1%

YoY- -6.18%

Quarter Report

3Q 2018 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	282,590	141,031	501,123	343,978	219,535	103,958	475,488	-29.37%
YoY %	100.37%	-71.86%	45.68%	56.68%	111.18%	-78.14%	-	-
Horiz. %	59.43%	29.66%	105.39%	72.34%	46.17%	21.86%	100.00%	-
PBT	25,011	12,976	48,495	30,190	13,685	7,935	34,572	-19.45%
YoY %	92.75%	-73.24%	60.63%	120.61%	72.46%	-77.05%	-	-
Horiz. %	72.34%	37.53%	140.27%	87.33%	39.58%	22.95%	100.00%	-
Tax	-3,113	-1,242	-9,601	-5,945	-2,299	-141	-7,771	-45.74%
YoY %	-150.64%	87.06%	-61.50%	-158.59%	-1,530.50%	98.19%	-	-
Horiz. %	40.06%	15.98%	123.55%	76.50%	29.58%	1.81%	100.00%	-
NP	21,898	11,734	38,894	24,245	11,386	7,794	26,801	-12.63%
YoY %	86.62%	-69.83%	60.42%	112.94%	46.09%	-70.92%	-	-
Horiz. %	81.71%	43.78%	145.12%	90.46%	42.48%	29.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,867	11,109	38,537	23,720	11,079	7,617	26,636	-15.05%
YoY %	87.84%	-71.17%	62.47%	114.10%	45.45%	-71.40%	-	-
Horiz. %	78.34%	41.71%	144.68%	89.05%	41.59%	28.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.45%	9.57%	19.80%	19.69%	16.80%	1.78%	22.48%	-
YoY %	30.09%	-51.67%	0.56%	17.20%	843.82%	-92.08%	-	-
Horiz. %	55.38%	42.57%	88.08%	87.59%	74.73%	7.92%	100.00%	-
Total Cost	260,692	129,297	462,229	319,733	208,149	96,164	448,687	-30.44%
YoY %	101.62%	-72.03%	44.57%	53.61%	116.45%	-78.57%	-	-
Horiz. %	58.10%	28.82%	103.02%	71.26%	46.39%	21.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,891	319,787	316,682	307,368	294,949	294,949	291,844	6.99%
YoY %	0.97%	0.98%	3.03%	4.21%	0.00%	1.06%	-	-
Horiz. %	110.64%	109.57%	108.51%	105.32%	101.06%	101.06%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	4,657	4,657	15,523	9,314	4,657	3,104	17,076	-58.04%
YoY %	0.00%	-70.00%	66.66%	100.00%	50.03%	-81.82%	-	-
Horiz. %	27.27%	27.27%	90.91%	54.54%	27.27%	18.18%	100.00%	-
Div Payout %	22.32%	41.92%	40.28%	39.27%	42.04%	40.76%	64.11%	-
YoY %	-46.76%	4.07%	2.57%	-6.59%	3.14%	-36.42%	-	-
Horiz. %	34.82%	65.39%	62.83%	61.25%	65.57%	63.58%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	322,891	319,787	316,682	307,368	294,949	294,949	291,844	6.99%
YoY %	0.97%	0.98%	3.03%	4.21%	0.00%	1.06%	-	-
Horiz. %	110.64%	109.57%	108.51%	105.32%	101.06%	101.06%	100.00%	-
NOSH	310,470	310,470	310,470	310,470	310,470	310,470	310,470	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	7.75%	8.32%	7.76%	7.05%	5.19%	7.50%	5.64%	-
YoY %	-6.85%	7.22%	10.07%	35.84%	-30.80%	32.98%	-	-
Horiz. %	137.41%	147.52%	137.59%	125.00%	92.02%	132.98%	100.00%	-
ROE	6.46%	3.47%	12.17%	7.72%	3.76%	2.58%	9.13%	-
YoY %	86.17%	-71.49%	57.64%	105.32%	45.74%	-71.74%	-	-
Horiz. %	70.76%	38.01%	133.30%	84.56%	41.18%	28.26%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	91.02	45.42	161.41	110.79	70.71	33.48	153.15	-29.37%
YoY %	100.40%	-71.86%	45.69%	56.68%	111.20%	-78.14%	-	-
Horiz. %	59.43%	29.66%	105.39%	72.34%	46.17%	21.86%	100.00%	-
EPS	6.72	3.58	12.41	7.64	3.57	2.45	8.58	-15.07%
YoY %	87.71%	-71.15%	62.43%	114.01%	45.71%	-71.45%	-	-
Horiz. %	78.32%	41.72%	144.64%	89.04%	41.61%	28.55%	100.00%	-
DPS	1.50	1.50	5.00	3.00	1.50	1.00	5.50	-58.04%
YoY %	0.00%	-70.00%	66.67%	100.00%	50.00%	-81.82%	-	-
Horiz. %	27.27%	27.27%	90.91%	54.55%	27.27%	18.18%	100.00%	-
NAPS	1.04	1.03	1.02	0.99	0.95	0.95	0.94	6.99%
YoY %	0.97%	0.98%	3.03%	4.21%	0.00%	1.06%	-	-
Horiz. %	110.64%	109.57%	108.51%	105.32%	101.06%	101.06%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	91.91	45.87	162.99	111.88	71.40	33.81	154.65	-29.37%
YoY %	100.37%	-71.86%	45.68%	56.69%	111.18%	-78.14%	-	-
Horiz. %	59.43%	29.66%	105.39%	72.34%	46.17%	21.86%	100.00%	-
EPS	6.79	3.61	12.53	7.72	3.60	2.48	8.66	-15.00%
YoY %	88.09%	-71.19%	62.31%	114.44%	45.16%	-71.36%	-	-
Horiz. %	78.41%	41.69%	144.69%	89.15%	41.57%	28.64%	100.00%	-
DPS	1.51	1.51	5.05	3.03	1.51	1.01	5.55	-58.11%
YoY %	0.00%	-70.10%	66.67%	100.66%	49.50%	-81.80%	-	-
Horiz. %	27.21%	27.21%	90.99%	54.59%	27.21%	18.20%	100.00%	-
NAPS	1.0502	1.0401	1.03	0.9997	0.9593	0.9593	0.9492	6.99%
YoY %	0.97%	0.98%	3.03%	4.21%	0.00%	1.06%	-	-
Horiz. %	110.64%	109.58%	108.51%	105.32%	101.06%	101.06%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.35	1.40	0.96	0.925	0.95	1.02	1.21	-
P/RPS	1.48	3.08	0.59	0.83	1.34	3.05	0.79	52.14%
YoY %	-51.95%	422.03%	-28.92%	-38.06%	-56.07%	286.08%	-	-
Horiz. %	187.34%	389.87%	74.68%	105.06%	169.62%	386.08%	100.00%	-
P/EPS	20.09	39.13	7.73	12.11	26.62	41.58	14.10	26.70%
YoY %	-48.66%	406.21%	-36.17%	-54.51%	-35.98%	194.89%	-	-
Horiz. %	142.48%	277.52%	54.82%	85.89%	188.79%	294.89%	100.00%	-
EY	4.98	2.56	12.93	8.26	3.76	2.41	7.09	-21.03%
YoY %	94.53%	-80.20%	56.54%	119.68%	56.02%	-66.01%	-	-
Horiz. %	70.24%	36.11%	182.37%	116.50%	53.03%	33.99%	100.00%	-
DY	1.11	1.07	5.21	3.24	1.58	0.98	4.55	-61.05%
YoY %	3.74%	-79.46%	60.80%	105.06%	61.22%	-78.46%	-	-
Horiz. %	24.40%	23.52%	114.51%	71.21%	34.73%	21.54%	100.00%	-
P/NAPS	1.30	1.36	0.94	0.93	1.00	1.07	1.29	0.51%
YoY %	-4.41%	44.68%	1.08%	-7.00%	-6.54%	-17.05%	-	-
Horiz. %	100.78%	105.43%	72.87%	72.09%	77.52%	82.95%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	29/05/19	26/02/19	28/11/18	30/08/18	23/05/18	27/02/18	-
Price	1.41	1.39	1.36	0.91	0.955	0.97	1.23	-
P/RPS	1.55	3.06	0.84	0.82	1.35	2.90	0.80	55.60%
YoY %	-49.35%	264.29%	2.44%	-39.26%	-53.45%	262.50%	-	-
Horiz. %	193.75%	382.50%	105.00%	102.50%	168.75%	362.50%	100.00%	-
P/EPS	20.98	38.85	10.96	11.91	26.76	39.54	14.34	28.96%
YoY %	-46.00%	254.47%	-7.98%	-55.49%	-32.32%	175.73%	-	-
Horiz. %	146.30%	270.92%	76.43%	83.05%	186.61%	275.73%	100.00%	-
EY	4.77	2.57	9.13	8.40	3.74	2.53	6.97	-22.39%
YoY %	85.60%	-71.85%	8.69%	124.60%	47.83%	-63.70%	-	-
Horiz. %	68.44%	36.87%	130.99%	120.52%	53.66%	36.30%	100.00%	-
DY	1.06	1.08	3.68	3.30	1.57	1.03	4.47	-61.78%
YoY %	-1.85%	-70.65%	11.52%	110.19%	52.43%	-76.96%	-	-
Horiz. %	23.71%	24.16%	82.33%	73.83%	35.12%	23.04%	100.00%	-
P/NAPS	1.36	1.35	1.33	0.92	1.01	1.02	1.31	2.53%
YoY %	0.74%	1.50%	44.57%	-8.91%	-0.98%	-22.14%	-	-
Horiz. %	103.82%	103.05%	101.53%	70.23%	77.10%	77.86%	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