[ABLEGLOB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.94%
YoY- 109.12%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 499,860 352,176 234,347 113,829 501,900 363,971 223,304 70.86%
PBT 54,585 39,822 27,485 12,722 53,208 42,732 21,373 86.52%
Tax -14,156 -9,639 -6,103 -2,976 -13,385 -10,785 -5,068 97.96%
NP 40,429 30,183 21,382 9,746 39,823 31,947 16,305 82.89%
-
NP to SH 39,890 29,670 20,904 9,496 39,475 31,388 15,680 86.04%
-
Tax Rate 25.93% 24.21% 22.20% 23.39% 25.16% 25.24% 23.71% -
Total Cost 459,431 321,993 212,965 104,083 462,077 332,024 206,999 69.90%
-
Net Worth 381,378 375,226 372,151 369,345 356,775 358,638 350,834 5.70%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 15,378 10,764 7,689 3,103 16,608 13,603 7,451 61.88%
Div Payout % 38.55% 36.28% 36.78% 32.68% 42.07% 43.34% 47.52% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 381,378 375,226 372,151 369,345 356,775 358,638 350,834 5.70%
NOSH 310,470 310,470 310,470 310,470 310,470 310,470 310,470 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.09% 8.57% 9.12% 8.56% 7.93% 8.78% 7.30% -
ROE 10.46% 7.91% 5.62% 2.57% 11.06% 8.75% 4.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 162.52 114.51 76.19 36.67 163.19 117.72 71.92 71.94%
EPS 12.97 9.65 6.80 3.06 12.76 10.12 5.05 87.22%
DPS 5.00 3.50 2.50 1.00 5.40 4.40 2.40 62.90%
NAPS 1.24 1.22 1.21 1.19 1.16 1.16 1.13 6.37%
Adjusted Per Share Value based on latest NOSH - 310,470
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 162.58 114.55 76.22 37.02 163.24 118.38 72.63 70.86%
EPS 12.97 9.65 6.80 3.09 12.84 10.21 5.10 85.99%
DPS 5.00 3.50 2.50 1.01 5.40 4.42 2.42 62.00%
NAPS 1.2404 1.2204 1.2104 1.2013 1.1604 1.1665 1.1411 5.70%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.61 1.78 1.49 1.68 2.01 1.53 1.41 -
P/RPS 0.99 1.55 1.96 4.58 1.23 1.30 1.96 -36.49%
P/EPS 12.41 18.45 21.92 54.91 15.66 15.07 27.92 -41.67%
EY 8.06 5.42 4.56 1.82 6.39 6.64 3.58 71.52%
DY 3.11 1.97 1.68 0.60 2.69 2.88 1.70 49.41%
P/NAPS 1.30 1.46 1.23 1.41 1.73 1.32 1.25 2.64%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 25/08/21 31/05/21 19/03/21 24/11/20 26/08/20 -
Price 1.49 1.58 1.52 1.48 1.79 1.90 1.50 -
P/RPS 0.92 1.38 1.99 4.04 1.10 1.61 2.09 -42.04%
P/EPS 11.49 16.38 22.36 48.37 13.95 18.71 29.70 -46.81%
EY 8.70 6.11 4.47 2.07 7.17 5.34 3.37 87.86%
DY 3.36 2.22 1.64 0.68 3.02 2.32 1.60 63.76%
P/NAPS 1.20 1.30 1.26 1.24 1.54 1.64 1.33 -6.60%

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