[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

23-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -71.4%

YoY- -26.18%

Quarter Report

1Q 2018 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	501,123	343,978	219,535	103,958	475,488	358,897	225,976	69.80%
YoY %	45.68%	56.68%	111.18%	-78.14%	32.49%	58.82%	-	-
Horiz. %	221.76%	152.22%	97.15%	46.00%	210.42%	158.82%	100.00%	-
PBT	48,495	30,190	13,685	7,935	34,572	30,651	22,203	68.10%
YoY %	60.63%	120.61%	72.46%	-77.05%	12.79%	38.05%	-	-
Horiz. %	218.42%	135.97%	61.64%	35.74%	155.71%	138.05%	100.00%	-
Tax	-9,601	-5,945	-2,299	-141	-7,771	-4,839	-4,502	65.45%
YoY %	-61.50%	-158.59%	-1,530.50%	98.19%	-60.59%	-7.49%	-	-
Horiz. %	213.26%	132.05%	51.07%	3.13%	172.61%	107.49%	100.00%	-
NP	38,894	24,245	11,386	7,794	26,801	25,812	17,701	68.77%
YoY %	60.42%	112.94%	46.09%	-70.92%	3.83%	45.82%	-	-
Horiz. %	219.73%	136.97%	64.32%	44.03%	151.41%	145.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,537	23,720	11,079	7,617	26,636	25,282	17,203	70.95%
YoY %	62.47%	114.10%	45.45%	-71.40%	5.36%	46.96%	-	-
Horiz. %	224.01%	137.88%	64.40%	44.28%	154.83%	146.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.80%	19.69%	16.80%	1.78%	22.48%	15.79%	20.28%	-
YoY %	0.56%	17.20%	843.82%	-92.08%	42.37%	-22.14%	-	-
Horiz. %	97.63%	97.09%	82.84%	8.78%	110.85%	77.86%	100.00%	-
Total Cost	462,229	319,733	208,149	96,164	448,687	333,085	208,275	69.89%
YoY %	44.57%	53.61%	116.45%	-78.57%	34.71%	59.93%	-	-
Horiz. %	221.93%	153.51%	99.94%	46.17%	215.43%	159.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,682	307,368	294,949	294,949	291,844	273,318	256,390	15.07%
YoY %	3.03%	4.21%	0.00%	1.06%	6.78%	6.60%	-	-
Horiz. %	123.52%	119.88%	115.04%	115.04%	113.83%	106.60%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	15,523	9,314	4,657	3,104	17,076	12,811	11,027	25.52%
YoY %	66.66%	100.00%	50.03%	-81.82%	33.29%	16.18%	-	-
Horiz. %	140.77%	84.47%	42.23%	28.15%	154.86%	116.18%	100.00%	-
Div Payout %	40.28%	39.27%	42.04%	40.76%	64.11%	50.68%	64.10%	-
YoY %	2.57%	-6.59%	3.14%	-36.42%	26.50%	-20.94%	-	-
Horiz. %	62.84%	61.26%	65.59%	63.59%	100.02%	79.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	316,682	307,368	294,949	294,949	291,844	273,318	256,390	15.07%
YoY %	3.03%	4.21%	0.00%	1.06%	6.78%	6.60%	-	-
Horiz. %	123.52%	119.88%	115.04%	115.04%	113.83%	106.60%	100.00%	-
NOSH	310,470	310,470	310,470	310,470	310,470	284,707	275,689	8.21%
YoY %	0.00%	0.00%	0.00%	0.00%	9.05%	3.27%	-	-
Horiz. %	112.62%	112.62%	112.62%	112.62%	112.62%	103.27%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	7.76%	7.05%	5.19%	7.50%	5.64%	7.19%	7.83%	-
YoY %	10.07%	35.84%	-30.80%	32.98%	-21.56%	-8.17%	-	-
Horiz. %	99.11%	90.04%	66.28%	95.79%	72.03%	91.83%	100.00%	-
ROE	12.17%	7.72%	3.76%	2.58%	9.13%	9.25%	6.71%	-
YoY %	57.64%	105.32%	45.74%	-71.74%	-1.30%	37.85%	-	-
Horiz. %	181.37%	115.05%	56.04%	38.45%	136.07%	137.85%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	161.41	110.79	70.71	33.48	153.15	126.06	81.97	56.90%
YoY %	45.69%	56.68%	111.20%	-78.14%	21.49%	53.79%	-	-
Horiz. %	196.91%	135.16%	86.26%	40.84%	186.84%	153.79%	100.00%	-
EPS	12.41	7.64	3.57	2.45	8.58	8.88	6.24	57.94%
YoY %	62.43%	114.01%	45.71%	-71.45%	-3.38%	42.31%	-	-
Horiz. %	198.88%	122.44%	57.21%	39.26%	137.50%	142.31%	100.00%	-
DPS	5.00	3.00	1.50	1.00	5.50	4.50	4.00	15.99%
YoY %	66.67%	100.00%	50.00%	-81.82%	22.22%	12.50%	-	-
Horiz. %	125.00%	75.00%	37.50%	25.00%	137.50%	112.50%	100.00%	-
NAPS	1.02	0.99	0.95	0.95	0.94	0.96	0.93	6.33%
YoY %	3.03%	4.21%	0.00%	1.06%	-2.08%	3.23%	-	-
Horiz. %	109.68%	106.45%	102.15%	102.15%	101.08%	103.23%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	162.99	111.88	71.40	33.81	154.65	116.73	73.50	69.80%
YoY %	45.68%	56.69%	111.18%	-78.14%	32.49%	58.82%	-	-
Horiz. %	221.76%	152.22%	97.14%	46.00%	210.41%	158.82%	100.00%	-
EPS	12.53	7.72	3.60	2.48	8.66	8.22	5.60	70.81%
YoY %	62.31%	114.44%	45.16%	-71.36%	5.35%	46.79%	-	-
Horiz. %	223.75%	137.86%	64.29%	44.29%	154.64%	146.79%	100.00%	-
DPS	5.05	3.03	1.51	1.01	5.55	4.17	3.59	25.46%
YoY %	66.67%	100.66%	49.50%	-81.80%	33.09%	16.16%	-	-
Horiz. %	140.67%	84.40%	42.06%	28.13%	154.60%	116.16%	100.00%	-
NAPS	1.03	0.9997	0.9593	0.9593	0.9492	0.889	0.8339	15.07%
YoY %	3.03%	4.21%	0.00%	1.06%	6.77%	6.61%	-	-
Horiz. %	123.52%	119.88%	115.04%	115.04%	113.83%	106.61%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.96	0.925	0.95	1.02	1.21	1.31	1.59	-
P/RPS	0.59	0.83	1.34	3.05	0.79	1.04	1.94	-54.67%
YoY %	-28.92%	-38.06%	-56.07%	286.08%	-24.04%	-46.39%	-	-
Horiz. %	30.41%	42.78%	69.07%	157.22%	40.72%	53.61%	100.00%	-
P/EPS	7.73	12.11	26.62	41.58	14.10	14.75	25.48	-54.75%
YoY %	-36.17%	-54.51%	-35.98%	194.89%	-4.41%	-42.11%	-	-
Horiz. %	30.34%	47.53%	104.47%	163.19%	55.34%	57.89%	100.00%	-
EY	12.93	8.26	3.76	2.41	7.09	6.78	3.92	121.10%
YoY %	56.54%	119.68%	56.02%	-66.01%	4.57%	72.96%	-	-
Horiz. %	329.85%	210.71%	95.92%	61.48%	180.87%	172.96%	100.00%	-
DY	5.21	3.24	1.58	0.98	4.55	3.44	2.52	62.07%
YoY %	60.80%	105.06%	61.22%	-78.46%	32.27%	36.51%	-	-
Horiz. %	206.75%	128.57%	62.70%	38.89%	180.56%	136.51%	100.00%	-
P/NAPS	0.94	0.93	1.00	1.07	1.29	1.36	1.71	-32.82%
YoY %	1.08%	-7.00%	-6.54%	-17.05%	-5.15%	-20.47%	-	-
Horiz. %	54.97%	54.39%	58.48%	62.57%	75.44%	79.53%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	28/11/18	30/08/18	23/05/18	27/02/18	28/11/17	25/08/17	-
Price	1.36	0.91	0.955	0.97	1.23	1.30	1.43	-
P/RPS	0.84	0.82	1.35	2.90	0.80	1.03	1.74	-38.37%
YoY %	2.44%	-39.26%	-53.45%	262.50%	-22.33%	-40.80%	-	-
Horiz. %	48.28%	47.13%	77.59%	166.67%	45.98%	59.20%	100.00%	-
P/EPS	10.96	11.91	26.76	39.54	14.34	14.64	22.92	-38.76%
YoY %	-7.98%	-55.49%	-32.32%	175.73%	-2.05%	-36.13%	-	-
Horiz. %	47.82%	51.96%	116.75%	172.51%	62.57%	63.87%	100.00%	-
EY	9.13	8.40	3.74	2.53	6.97	6.83	4.36	63.45%
YoY %	8.69%	124.60%	47.83%	-63.70%	2.05%	56.65%	-	-
Horiz. %	209.40%	192.66%	85.78%	58.03%	159.86%	156.65%	100.00%	-
DY	3.68	3.30	1.57	1.03	4.47	3.46	2.80	19.92%
YoY %	11.52%	110.19%	52.43%	-76.96%	29.19%	23.57%	-	-
Horiz. %	131.43%	117.86%	56.07%	36.79%	159.64%	123.57%	100.00%	-
P/NAPS	1.33	0.92	1.01	1.02	1.31	1.35	1.54	-9.28%
YoY %	44.57%	-8.91%	-0.98%	-22.14%	-2.96%	-12.34%	-	-
Horiz. %	86.36%	59.74%	65.58%	66.23%	85.06%	87.66%	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