[ABLEGLOB] YoY Cumulative 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- 245.3%

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
Cumulative Result
Revenue	302,409	282,913	234,347	223,304	282,590	219,535	225,976	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	23,722	21,524	27,485	21,373	25,011	13,685	22,203	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	-5,643	-4,348	-6,103	-5,068	-3,113	-2,299	-4,502	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	18,079	17,176	21,382	16,305	21,898	11,386	17,701	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	17,625	16,737	20,904	15,680	20,867	11,079	17,203	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	284,330	265,737	212,965	206,999	260,692	208,149	208,275	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	7,689	6,151	7,689	7,451	4,657	4,657	11,027	-5.82%
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	4.21%	4.28%	5.62%	4.47%	6.46%	3.76%	6.71%	-
YoY %	-1.64%	-23.84%	25.73%	-30.80%	71.81%	-43.96%	-	-
Horiz. %	62.74%	63.79%	83.76%	66.62%	96.27%	56.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	98.32	91.99	76.19	71.92	91.02	70.71	81.97	3.07%
YoY %	6.88%	20.74%	5.94%	-20.98%	28.72%	-13.74%	-	-
Horiz. %	119.95%	112.22%	92.95%	87.74%	111.04%	86.26%	100.00%	-
EPS	5.73	5.44	6.80	5.05	6.72	3.57	6.24	-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	2.50	2.00	2.50	2.40	1.50	1.50	4.00	-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	97.40	91.12	75.48	71.92	91.02	70.71	72.78	4.97%
YoY %	6.89%	20.72%	4.95%	-20.98%	28.72%	-2.84%	-	-
Horiz. %	133.83%	125.20%	103.71%	98.82%	125.06%	97.16%	100.00%	-
EPS	5.68	5.39	6.73	5.05	6.72	3.57	5.54	0.41%
YoY %	5.38%	-19.91%	33.27%	-24.85%	88.24%	-35.56%	-	-
Horiz. %	102.53%	97.29%	121.48%	91.16%	121.30%	64.44%	100.00%	-
DPS	2.48	1.98	2.48	2.40	1.50	1.50	3.55	-5.80%
YoY %	25.25%	-20.16%	3.33%	60.00%	0.00%	-57.75%	-	-
Horiz. %	69.86%	55.77%	69.86%	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	1.29	1.39	1.96	1.96	1.48	1.34	1.94	-6.57%
YoY %	-7.19%	-29.08%	0.00%	32.43%	10.45%	-30.93%	-	-
Horiz. %	66.49%	71.65%	101.03%	101.03%	76.29%	69.07%	100.00%	-
P/EPS	22.16	23.52	21.92	27.92	20.09	26.62	25.48	-2.29%
YoY %	-5.78%	7.30%	-21.49%	38.97%	-24.53%	4.47%	-	-
Horiz. %	86.97%	92.31%	86.03%	109.58%	78.85%	104.47%	100.00%	-
EY	4.51	4.25	4.56	3.58	4.98	3.76	3.92	2.36%
YoY %	6.12%	-6.80%	27.37%	-28.11%	32.45%	-4.08%	-	-
Horiz. %	115.05%	108.42%	116.33%	91.33%	127.04%	95.92%	100.00%	-
DY	1.97	1.56	1.68	1.70	1.11	1.58	2.52	-4.01%
YoY %	26.28%	-7.14%	-1.18%	53.15%	-29.75%	-37.30%	-	-
Horiz. %	78.17%	61.90%	66.67%	67.46%	44.05%	62.70%	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	1.42	1.33	1.99	2.09	1.55	1.35	1.74	-3.32%
YoY %	6.77%	-33.17%	-4.78%	34.84%	14.81%	-22.41%	-	-
Horiz. %	81.61%	76.44%	114.37%	120.11%	89.08%	77.59%	100.00%	-
P/EPS	24.43	22.42	22.36	29.70	20.98	26.76	22.92	1.06%
YoY %	8.97%	0.27%	-24.71%	41.56%	-21.60%	16.75%	-	-
Horiz. %	106.59%	97.82%	97.56%	129.58%	91.54%	116.75%	100.00%	-
EY	4.09	4.46	4.47	3.37	4.77	3.74	4.36	-1.05%
YoY %	-8.30%	-0.22%	32.64%	-29.35%	27.54%	-14.22%	-	-
Horiz. %	93.81%	102.29%	102.52%	77.29%	109.40%	85.78%	100.00%	-
DY	1.79	1.64	1.64	1.60	1.06	1.57	2.80	-7.18%
YoY %	9.15%	0.00%	2.50%	50.94%	-32.48%	-43.93%	-	-
Horiz. %	63.93%	58.57%	58.57%	57.14%	37.86%	56.07%	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