[ABLEGLOB] YoY Annualized 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- 72.65%

YoY- -24.86%

Quarter Report

JTB - 2Q 2020 QUARTERLY REPORT.pdf

Latest QR

Upcoming QR

ABLEGLOB's Result

ABLEGLOB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	604,818	565,826	468,694	446,608	565,180	439,070	451,952	4.97%
YoY %	6.89%	20.72%	4.95%	-20.98%	28.72%	-2.85%	-	-
Horiz. %	133.82%	125.20%	103.70%	98.82%	125.05%	97.15%	100.00%	-
PBT	47,444	43,048	54,970	42,746	50,022	27,370	44,406	1.10%
YoY %	10.21%	-21.69%	28.60%	-14.55%	82.76%	-38.36%	-	-
Horiz. %	106.84%	96.94%	123.79%	96.26%	112.65%	61.64%	100.00%	-
Tax	-11,286	-8,696	-12,206	-10,136	-6,226	-4,598	-9,004	3.83%
YoY %	-29.78%	28.76%	-20.42%	-62.80%	-35.41%	48.93%	-	-
Horiz. %	125.34%	96.58%	135.56%	112.57%	69.15%	51.07%	100.00%	-
NP	36,158	34,352	42,764	32,610	43,796	22,772	35,402	0.35%
YoY %	5.26%	-19.67%	31.14%	-25.54%	92.32%	-35.68%	-	-
Horiz. %	102.14%	97.03%	120.80%	92.11%	123.71%	64.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,250	33,474	41,808	31,360	41,734	22,158	34,406	0.40%
YoY %	5.31%	-19.93%	33.32%	-24.86%	88.35%	-35.60%	-	-
Horiz. %	102.45%	97.29%	121.51%	91.15%	121.30%	64.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.79%	20.20%	22.20%	23.71%	12.45%	16.80%	20.28%	-
YoY %	17.77%	-9.01%	-6.37%	90.44%	-25.89%	-17.16%	-	-
Horiz. %	117.31%	99.61%	109.47%	116.91%	61.39%	82.84%	100.00%	-
Total Cost	568,660	531,474	425,930	413,998	521,384	416,298	416,550	5.32%
YoY %	7.00%	24.78%	2.88%	-20.60%	25.24%	-0.06%	-	-
Horiz. %	136.52%	127.59%	102.25%	99.39%	125.17%	99.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	418,285	390,605	372,151	350,834	322,891	294,949	256,390	8.49%
YoY %	7.09%	4.96%	6.08%	8.65%	9.47%	15.04%	-	-
Horiz. %	163.14%	152.35%	145.15%	136.84%	125.94%	115.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	15,378	12,302	15,378	14,902	9,314	9,314	22,055	-5.83%
YoY %	25.00%	-20.00%	3.19%	60.00%	0.00%	-57.77%	-	-
Horiz. %	69.73%	55.78%	69.73%	67.57%	42.23%	42.23%	100.00%	-
Div Payout %	43.63%	36.75%	36.78%	47.52%	22.32%	42.04%	64.10%	-
YoY %	18.72%	-0.08%	-22.60%	112.90%	-46.91%	-34.41%	-	-
Horiz. %	68.07%	57.33%	57.38%	74.13%	34.82%	65.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	418,285	390,605	372,151	350,834	322,891	294,949	256,390	8.49%
YoY %	7.09%	4.96%	6.08%	8.65%	9.47%	15.04%	-	-
Horiz. %	163.14%	152.35%	145.15%	136.84%	125.94%	115.04%	100.00%	-
NOSH	310,470	310,470	310,470	310,470	310,470	310,470	275,689	1.99%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	12.62%	-	-
Horiz. %	112.62%	112.62%	112.62%	112.62%	112.62%	112.62%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	5.98%	6.07%	9.12%	7.30%	7.75%	5.19%	7.83%	-
YoY %	-1.48%	-33.44%	24.93%	-5.81%	49.33%	-33.72%	-	-
Horiz. %	76.37%	77.52%	116.48%	93.23%	98.98%	66.28%	100.00%	-
ROE	8.43%	8.57%	11.23%	8.94%	12.93%	7.51%	13.42%	-
YoY %	-1.63%	-23.69%	25.62%	-30.86%	72.17%	-44.04%	-	-
Horiz. %	62.82%	63.86%	83.68%	66.62%	96.35%	55.96%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	196.65	183.97	152.39	143.85	182.04	141.42	163.94	3.07%
YoY %	6.89%	20.72%	5.94%	-20.98%	28.72%	-13.74%	-	-
Horiz. %	119.95%	112.22%	92.95%	87.75%	111.04%	86.26%	100.00%	-
EPS	11.46	10.88	13.60	10.10	13.44	7.14	12.48	-1.41%
YoY %	5.33%	-20.00%	34.65%	-24.85%	88.24%	-42.79%	-	-
Horiz. %	91.83%	87.18%	108.97%	80.93%	107.69%	57.21%	100.00%	-
DPS	5.00	4.00	5.00	4.80	3.00	3.00	8.00	-7.53%
YoY %	25.00%	-20.00%	4.17%	60.00%	0.00%	-62.50%	-	-
Horiz. %	62.50%	50.00%	62.50%	60.00%	37.50%	37.50%	100.00%	-
NAPS	1.36	1.27	1.21	1.13	1.04	0.95	0.93	6.53%
YoY %	7.09%	4.96%	7.08%	8.65%	9.47%	2.15%	-	-
Horiz. %	146.24%	136.56%	130.11%	121.51%	111.83%	102.15%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 310,470
RPS	194.81	182.25	150.96	143.85	182.04	141.42	145.57	4.97%
YoY %	6.89%	20.73%	4.94%	-20.98%	28.72%	-2.85%	-	-
Horiz. %	133.83%	125.20%	103.70%	98.82%	125.05%	97.15%	100.00%	-
EPS	11.35	10.78	13.47	10.10	13.44	7.14	11.08	0.40%
YoY %	5.29%	-19.97%	33.37%	-24.85%	88.24%	-35.56%	-	-
Horiz. %	102.44%	97.29%	121.57%	91.16%	121.30%	64.44%	100.00%	-
DPS	4.95	3.96	4.95	4.80	3.00	3.00	7.10	-5.83%
YoY %	25.00%	-20.00%	3.12%	60.00%	0.00%	-57.75%	-	-
Horiz. %	69.72%	55.77%	69.72%	67.61%	42.25%	42.25%	100.00%	-
NAPS	1.3473	1.2581	1.1987	1.13	1.04	0.95	0.8258	8.49%
YoY %	7.09%	4.96%	6.08%	8.65%	9.47%	15.04%	-	-
Horiz. %	163.15%	152.35%	145.16%	136.84%	125.94%	115.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.27	1.28	1.49	1.41	1.35	0.95	1.59	-
P/RPS	0.65	0.70	0.98	0.98	0.74	0.67	0.97	-6.45%
YoY %	-7.14%	-28.57%	0.00%	32.43%	10.45%	-30.93%	-	-
Horiz. %	67.01%	72.16%	101.03%	101.03%	76.29%	69.07%	100.00%	-
P/EPS	11.08	11.76	10.96	13.96	10.04	13.31	12.74	-2.29%
YoY %	-5.78%	7.30%	-21.49%	39.04%	-24.57%	4.47%	-	-
Horiz. %	86.97%	92.31%	86.03%	109.58%	78.81%	104.47%	100.00%	-
EY	9.02	8.50	9.12	7.16	9.96	7.51	7.85	2.34%
YoY %	6.12%	-6.80%	27.37%	-28.11%	32.62%	-4.33%	-	-
Horiz. %	114.90%	108.28%	116.18%	91.21%	126.88%	95.67%	100.00%	-
DY	3.94	3.13	3.36	3.40	2.22	3.16	5.03	-3.98%
YoY %	25.88%	-6.85%	-1.18%	53.15%	-29.75%	-37.18%	-	-
Horiz. %	78.33%	62.23%	66.80%	67.59%	44.14%	62.82%	100.00%	-
P/NAPS	0.93	1.01	1.23	1.25	1.30	1.00	1.71	-9.64%
YoY %	-7.92%	-17.89%	-1.60%	-3.85%	30.00%	-41.52%	-	-
Horiz. %	54.39%	59.06%	71.93%	73.10%	76.02%	58.48%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	26/08/22	25/08/21	26/08/20	29/08/19	30/08/18	25/08/17	-
Price	1.40	1.22	1.52	1.50	1.41	0.955	1.43	-
P/RPS	0.71	0.66	1.00	1.04	0.77	0.68	0.87	-3.32%
YoY %	7.58%	-34.00%	-3.85%	35.06%	13.24%	-21.84%	-	-
Horiz. %	81.61%	75.86%	114.94%	119.54%	88.51%	78.16%	100.00%	-
P/EPS	12.22	11.21	11.18	14.85	10.49	13.38	11.46	1.07%
YoY %	9.01%	0.27%	-24.71%	41.56%	-21.60%	16.75%	-	-
Horiz. %	106.63%	97.82%	97.56%	129.58%	91.54%	116.75%	100.00%	-
EY	8.19	8.92	8.94	6.73	9.53	7.47	8.73	-1.05%
YoY %	-8.18%	-0.22%	32.84%	-29.38%	27.58%	-14.43%	-	-
Horiz. %	93.81%	102.18%	102.41%	77.09%	109.16%	85.57%	100.00%	-
DY	3.57	3.28	3.29	3.20	2.13	3.14	5.59	-7.19%
YoY %	8.84%	-0.30%	2.81%	50.23%	-32.17%	-43.83%	-	-
Horiz. %	63.86%	58.68%	58.86%	57.25%	38.10%	56.17%	100.00%	-
P/NAPS	1.03	0.96	1.26	1.33	1.36	1.01	1.54	-6.48%
YoY %	7.29%	-23.81%	-5.26%	-2.21%	34.65%	-34.42%	-	-
Horiz. %	66.88%	62.34%	81.82%	86.36%	88.31%	65.58%	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