[ABLEGLOB] QoQ 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

AGB - 3Q 2021 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	282,913	130,775	499,860	352,176	234,347	113,829	501,900	-31.83%
YoY %	116.34%	-73.84%	41.93%	50.28%	105.88%	-77.32%	-	-
Horiz. %	56.37%	26.06%	99.59%	70.17%	46.69%	22.68%	100.00%	-
PBT	21,524	5,451	54,585	39,822	27,485	12,722	53,208	-45.39%
YoY %	294.86%	-90.01%	37.07%	44.89%	116.04%	-76.09%	-	-
Horiz. %	40.45%	10.24%	102.59%	74.84%	51.66%	23.91%	100.00%	-
Tax	-4,348	-839	-14,156	-9,639	-6,103	-2,976	-13,385	-52.84%
YoY %	-418.24%	94.07%	-46.86%	-57.94%	-105.07%	77.77%	-	-
Horiz. %	32.48%	6.27%	105.76%	72.01%	45.60%	22.23%	100.00%	-
NP	17,176	4,612	40,429	30,183	21,382	9,746	39,823	-43.00%
YoY %	272.42%	-88.59%	33.95%	41.16%	119.39%	-75.53%	-	-
Horiz. %	43.13%	11.58%	101.52%	75.79%	53.69%	24.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,737	4,124	39,890	29,670	20,904	9,496	39,475	-43.65%
YoY %	305.84%	-89.66%	34.45%	41.93%	120.13%	-75.94%	-	-
Horiz. %	42.40%	10.45%	101.05%	75.16%	52.96%	24.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.20%	15.39%	25.93%	24.21%	22.20%	23.39%	25.16%	-
YoY %	31.25%	-40.65%	7.10%	9.05%	-5.09%	-7.03%	-	-
Horiz. %	80.29%	61.17%	103.06%	96.22%	88.24%	92.97%	100.00%	-
Total Cost	265,737	126,163	459,431	321,993	212,965	104,083	462,077	-30.91%
YoY %	110.63%	-72.54%	42.68%	51.20%	104.61%	-77.47%	-	-
Horiz. %	57.51%	27.30%	99.43%	69.68%	46.09%	22.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	390,605	378,302	381,378	375,226	372,151	369,345	356,775	6.24%
YoY %	3.25%	-0.81%	1.64%	0.83%	0.76%	3.52%	-	-
Horiz. %	109.48%	106.03%	106.90%	105.17%	104.31%	103.52%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	6,151	1,537	15,378	10,764	7,689	3,103	16,608	-48.52%
YoY %	300.20%	-90.01%	42.87%	39.99%	147.79%	-81.32%	-	-
Horiz. %	37.04%	9.25%	92.59%	64.81%	46.30%	18.68%	100.00%	-
Div Payout %	36.75%	37.29%	38.55%	36.28%	36.78%	32.68%	42.07%	-
YoY %	-1.45%	-3.27%	6.26%	-1.36%	12.55%	-22.32%	-	-
Horiz. %	87.35%	88.64%	91.63%	86.24%	87.43%	77.68%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	390,605	378,302	381,378	375,226	372,151	369,345	356,775	6.24%
YoY %	3.25%	-0.81%	1.64%	0.83%	0.76%	3.52%	-	-
Horiz. %	109.48%	106.03%	106.90%	105.17%	104.31%	103.52%	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%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	6.07%	3.53%	8.09%	8.57%	9.12%	8.56%	7.93%	-
YoY %	71.95%	-56.37%	-5.60%	-6.03%	6.54%	7.94%	-	-
Horiz. %	76.54%	44.51%	102.02%	108.07%	115.01%	107.94%	100.00%	-
ROE	4.28%	1.09%	10.46%	7.91%	5.62%	2.57%	11.06%	-
YoY %	292.66%	-89.58%	32.24%	40.75%	118.68%	-76.76%	-	-
Horiz. %	38.70%	9.86%	94.58%	71.52%	50.81%	23.24%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	91.99	42.52	162.52	114.51	76.19	36.67	163.19	-31.83%
YoY %	116.35%	-73.84%	41.93%	50.30%	107.77%	-77.53%	-	-
Horiz. %	56.37%	26.06%	99.59%	70.17%	46.69%	22.47%	100.00%	-
EPS	5.44	1.34	12.97	9.65	6.80	3.06	12.76	-43.44%
YoY %	305.97%	-89.67%	34.40%	41.91%	122.22%	-76.02%	-	-
Horiz. %	42.63%	10.50%	101.65%	75.63%	53.29%	23.98%	100.00%	-
DPS	2.00	0.50	5.00	3.50	2.50	1.00	5.40	-48.52%
YoY %	300.00%	-90.00%	42.86%	40.00%	150.00%	-81.48%	-	-
Horiz. %	37.04%	9.26%	92.59%	64.81%	46.30%	18.52%	100.00%	-
NAPS	1.27	1.23	1.24	1.22	1.21	1.19	1.16	6.24%
YoY %	3.25%	-0.81%	1.64%	0.83%	1.68%	2.59%	-	-
Horiz. %	109.48%	106.03%	106.90%	105.17%	104.31%	102.59%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	92.02	42.54	162.58	114.55	76.22	37.02	163.24	-31.83%
YoY %	116.31%	-73.83%	41.93%	50.29%	105.89%	-77.32%	-	-
Horiz. %	56.37%	26.06%	99.60%	70.17%	46.69%	22.68%	100.00%	-
EPS	5.44	1.34	12.97	9.65	6.80	3.09	12.84	-43.67%
YoY %	305.97%	-89.67%	34.40%	41.91%	120.06%	-75.93%	-	-
Horiz. %	42.37%	10.44%	101.01%	75.16%	52.96%	24.07%	100.00%	-
DPS	2.00	0.50	5.00	3.50	2.50	1.01	5.40	-48.52%
YoY %	300.00%	-90.00%	42.86%	40.00%	147.52%	-81.30%	-	-
Horiz. %	37.04%	9.26%	92.59%	64.81%	46.30%	18.70%	100.00%	-
NAPS	1.2705	1.2304	1.2404	1.2204	1.2104	1.2013	1.1604	6.24%
YoY %	3.26%	-0.81%	1.64%	0.83%	0.76%	3.52%	-	-
Horiz. %	109.49%	106.03%	106.89%	105.17%	104.31%	103.52%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	1.28	1.40	1.61	1.78	1.49	1.68	2.01	-
P/RPS	1.39	3.29	0.99	1.55	1.96	4.58	1.23	8.51%
YoY %	-57.75%	232.32%	-36.13%	-20.92%	-57.21%	272.36%	-	-
Horiz. %	113.01%	267.48%	80.49%	126.02%	159.35%	372.36%	100.00%	-
P/EPS	23.52	104.41	12.41	18.45	21.92	54.91	15.66	31.24%
YoY %	-77.47%	741.34%	-32.74%	-15.83%	-60.08%	250.64%	-	-
Horiz. %	150.19%	666.73%	79.25%	117.82%	139.97%	350.64%	100.00%	-
EY	4.25	0.96	8.06	5.42	4.56	1.82	6.39	-23.86%
YoY %	342.71%	-88.09%	48.71%	18.86%	150.55%	-71.52%	-	-
Horiz. %	66.51%	15.02%	126.13%	84.82%	71.36%	28.48%	100.00%	-
DY	1.56	0.36	3.11	1.97	1.68	0.60	2.69	-30.52%
YoY %	333.33%	-88.42%	57.87%	17.26%	180.00%	-77.70%	-	-
Horiz. %	57.99%	13.38%	115.61%	73.23%	62.45%	22.30%	100.00%	-
P/NAPS	1.01	1.14	1.30	1.46	1.23	1.41	1.73	-30.21%
YoY %	-11.40%	-12.31%	-10.96%	18.70%	-12.77%	-18.50%	-	-
Horiz. %	58.38%	65.90%	75.14%	84.39%	71.10%	81.50%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	26/08/22	31/05/22	25/02/22	29/11/21	25/08/21	31/05/21	19/03/21	-
Price	1.22	1.33	1.49	1.58	1.52	1.48	1.79	-
P/RPS	1.33	3.13	0.92	1.38	1.99	4.04	1.10	13.53%
YoY %	-57.51%	240.22%	-33.33%	-30.65%	-50.74%	267.27%	-	-
Horiz. %	120.91%	284.55%	83.64%	125.45%	180.91%	367.27%	100.00%	-
P/EPS	22.42	99.19	11.49	16.38	22.36	48.37	13.95	37.32%
YoY %	-77.40%	763.27%	-29.85%	-26.74%	-53.77%	246.74%	-	-
Horiz. %	160.72%	711.04%	82.37%	117.42%	160.29%	346.74%	100.00%	-
EY	4.46	1.01	8.70	6.11	4.47	2.07	7.17	-27.19%
YoY %	341.58%	-88.39%	42.39%	36.69%	115.94%	-71.13%	-	-
Horiz. %	62.20%	14.09%	121.34%	85.22%	62.34%	28.87%	100.00%	-
DY	1.64	0.38	3.36	2.22	1.64	0.68	3.02	-33.51%
YoY %	331.58%	-88.69%	51.35%	35.37%	141.18%	-77.48%	-	-
Horiz. %	54.30%	12.58%	111.26%	73.51%	54.30%	22.52%	100.00%	-
P/NAPS	0.96	1.08	1.20	1.30	1.26	1.24	1.54	-27.08%
YoY %	-11.11%	-10.00%	-7.69%	3.17%	1.61%	-19.48%	-	-
Horiz. %	62.34%	70.13%	77.92%	84.42%	81.82%	80.52%	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