[ABLEGLOB] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock

[ABLEGLOB] ABLE GLOBAL BERHAD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 145.3%

YoY- 14.16%

Quarter Report

JTB - 2Q 2020 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Quarter Result
Revenue	113,829	137,929	140,667	115,112	108,192	152,657	143,431	-14.26%
YoY %	-17.47%	-1.95%	22.20%	6.40%	-29.13%	6.43%	-	-
Horiz. %	79.36%	96.16%	98.07%	80.26%	75.43%	106.43%	100.00%	-
PBT	12,722	10,475	21,359	14,594	6,779	17,474	20,163	-26.41%
YoY %	21.45%	-50.96%	46.35%	115.28%	-61.21%	-13.34%	-	-
Horiz. %	63.10%	51.95%	105.93%	72.38%	33.62%	86.66%	100.00%	-
Tax	-2,976	-2,599	-5,717	-3,267	-1,801	-4,812	-5,321	-32.09%
YoY %	-14.51%	54.54%	-74.99%	-81.40%	62.57%	9.57%	-	-
Horiz. %	55.93%	48.84%	107.44%	61.40%	33.85%	90.43%	100.00%	-
NP	9,746	7,876	15,642	11,327	4,978	12,662	14,842	-24.43%
YoY %	23.74%	-49.65%	38.09%	127.54%	-60.69%	-14.69%	-	-
Horiz. %	65.67%	53.07%	105.39%	76.32%	33.54%	85.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,496	8,087	15,708	11,139	4,541	12,810	14,904	-25.93%
YoY %	17.42%	-48.52%	41.02%	145.30%	-64.55%	-14.05%	-	-
Horiz. %	63.71%	54.26%	105.39%	74.74%	30.47%	85.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.39%	24.81%	26.77%	22.39%	26.57%	27.54%	26.39%	-
YoY %	-5.72%	-7.32%	19.56%	-15.73%	-3.52%	4.36%	-	-
Horiz. %	88.63%	94.01%	101.44%	84.84%	100.68%	104.36%	100.00%	-
Total Cost	104,083	130,053	125,025	103,785	103,214	139,995	128,589	-13.13%
YoY %	-19.97%	4.02%	20.47%	0.55%	-26.27%	8.87%	-	-
Horiz. %	80.94%	101.14%	97.23%	80.71%	80.27%	108.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	369,345	356,775	358,638	350,834	341,520	341,520	338,415	5.99%
YoY %	3.52%	-0.52%	2.22%	2.73%	0.00%	0.92%	-	-
Horiz. %	109.14%	105.43%	105.98%	103.67%	100.92%	100.92%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	3,103	3,075	6,183	5,278	2,173	4,346	6,209	-36.99%
YoY %	0.91%	-50.27%	17.15%	142.89%	-50.00%	-30.00%	-	-
Horiz. %	49.98%	49.52%	99.58%	85.01%	35.00%	70.00%	100.00%	-
Div Payout %	32.68%	38.03%	39.36%	47.38%	47.86%	33.93%	41.66%	-
YoY %	-14.07%	-3.38%	-16.93%	-1.00%	41.06%	-18.55%	-	-
Horiz. %	78.44%	91.29%	94.48%	113.73%	114.88%	81.45%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	369,345	356,775	358,638	350,834	341,520	341,520	338,415	5.99%
YoY %	3.52%	-0.52%	2.22%	2.73%	0.00%	0.92%	-	-
Horiz. %	109.14%	105.43%	105.98%	103.67%	100.92%	100.92%	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%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	8.56%	5.71%	11.12%	9.84%	4.60%	8.29%	10.35%	-
YoY %	49.91%	-48.65%	13.01%	113.91%	-44.51%	-19.90%	-	-
Horiz. %	82.71%	55.17%	107.44%	95.07%	44.44%	80.10%	100.00%	-
ROE	2.57%	2.27%	4.38%	3.18%	1.33%	3.75%	4.40%	-
YoY %	13.22%	-48.17%	37.74%	139.10%	-64.53%	-14.77%	-	-
Horiz. %	58.41%	51.59%	99.55%	72.27%	30.23%	85.23%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	36.67	44.85	45.50	37.08	34.85	49.17	46.20	-14.26%
YoY %	-18.24%	-1.43%	22.71%	6.40%	-29.12%	6.43%	-	-
Horiz. %	79.37%	97.08%	98.48%	80.26%	75.43%	106.43%	100.00%	-
EPS	3.06	2.63	5.08	3.59	1.46	4.13	4.80	-25.90%
YoY %	16.35%	-48.23%	41.50%	145.89%	-64.65%	-13.96%	-	-
Horiz. %	63.75%	54.79%	105.83%	74.79%	30.42%	86.04%	100.00%	-
DPS	1.00	1.00	2.00	1.70	0.70	1.40	2.00	-36.97%
YoY %	0.00%	-50.00%	17.65%	142.86%	-50.00%	-30.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	85.00%	35.00%	70.00%	100.00%	-
NAPS	1.19	1.16	1.16	1.13	1.10	1.10	1.09	6.02%
YoY %	2.59%	0.00%	2.65%	2.73%	0.00%	0.92%	-	-
Horiz. %	109.17%	106.42%	106.42%	103.67%	100.92%	100.92%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	37.02	44.86	45.75	37.44	35.19	49.65	46.65	-14.27%
YoY %	-17.48%	-1.95%	22.20%	6.39%	-29.12%	6.43%	-	-
Horiz. %	79.36%	96.16%	98.07%	80.26%	75.43%	106.43%	100.00%	-
EPS	3.09	2.63	5.11	3.62	1.48	4.17	4.85	-25.93%
YoY %	17.49%	-48.53%	41.16%	144.59%	-64.51%	-14.02%	-	-
Horiz. %	63.71%	54.23%	105.36%	74.64%	30.52%	85.98%	100.00%	-
DPS	1.01	1.00	2.01	1.72	0.71	1.41	2.02	-36.97%
YoY %	1.00%	-50.25%	16.86%	142.25%	-49.65%	-30.20%	-	-
Horiz. %	50.00%	49.50%	99.50%	85.15%	35.15%	69.80%	100.00%	-
NAPS	1.2013	1.1604	1.1665	1.1411	1.1108	1.1108	1.1007	5.99%
YoY %	3.52%	-0.52%	2.23%	2.73%	0.00%	0.92%	-	-
Horiz. %	109.14%	105.42%	105.98%	103.67%	100.92%	100.92%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	1.68	2.01	1.53	1.41	1.23	1.73	1.36	-
P/RPS	4.58	4.48	3.36	3.80	3.53	3.52	2.94	34.34%
YoY %	2.23%	33.33%	-11.58%	7.65%	0.28%	19.73%	-	-
Horiz. %	155.78%	152.38%	114.29%	129.25%	120.07%	119.73%	100.00%	-
P/EPS	54.91	76.44	30.11	39.30	84.10	41.93	28.33	55.39%
YoY %	-28.17%	153.87%	-23.38%	-53.27%	100.57%	48.01%	-	-
Horiz. %	193.82%	269.82%	106.28%	138.72%	296.86%	148.01%	100.00%	-
EY	1.82	1.31	3.32	2.54	1.19	2.38	3.53	-35.67%
YoY %	38.93%	-60.54%	30.71%	113.45%	-50.00%	-32.58%	-	-
Horiz. %	51.56%	37.11%	94.05%	71.95%	33.71%	67.42%	100.00%	-
DY	0.60	0.50	1.31	1.21	0.57	0.81	1.47	-44.94%
YoY %	20.00%	-61.83%	8.26%	112.28%	-29.63%	-44.90%	-	-
Horiz. %	40.82%	34.01%	89.12%	82.31%	38.78%	55.10%	100.00%	-
P/NAPS	1.41	1.73	1.32	1.25	1.12	1.57	1.25	8.35%
YoY %	-18.50%	31.06%	5.60%	11.61%	-28.66%	25.60%	-	-
Horiz. %	112.80%	138.40%	105.60%	100.00%	89.60%	125.60%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	31/05/21	19/03/21	24/11/20	26/08/20	16/06/20	25/02/20	28/11/19	-
Price	1.48	1.79	1.90	1.50	1.54	1.78	1.49	-
P/RPS	4.04	3.99	4.18	4.05	4.42	3.62	3.23	16.07%
YoY %	1.25%	-4.55%	3.21%	-8.37%	22.10%	12.07%	-	-
Horiz. %	125.08%	123.53%	129.41%	125.39%	136.84%	112.07%	100.00%	-
P/EPS	48.37	68.08	37.40	41.81	105.29	43.14	31.04	34.37%
YoY %	-28.95%	82.03%	-10.55%	-60.29%	144.07%	38.98%	-	-
Horiz. %	155.83%	219.33%	120.49%	134.70%	339.21%	138.98%	100.00%	-
EY	2.07	1.47	2.67	2.39	0.95	2.32	3.22	-25.49%
YoY %	40.82%	-44.94%	11.72%	151.58%	-59.05%	-27.95%	-	-
Horiz. %	64.29%	45.65%	82.92%	74.22%	29.50%	72.05%	100.00%	-
DY	0.68	0.56	1.05	1.13	0.45	0.79	1.34	-36.35%
YoY %	21.43%	-46.67%	-7.08%	151.11%	-43.04%	-41.04%	-	-
Horiz. %	50.75%	41.79%	78.36%	84.33%	33.58%	58.96%	100.00%	-
P/NAPS	1.24	1.54	1.64	1.33	1.40	1.62	1.37	-6.42%
YoY %	-19.48%	-6.10%	23.31%	-5.00%	-13.58%	18.25%	-	-
Horiz. %	90.51%	112.41%	119.71%	97.08%	102.19%	118.25%	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

1 person likes 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