[ABLEGLOB] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[ABLEGLOB] ABLE GLOBAL BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.65%
YoY- 1.05%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 648,512 550,107 499,860 501,900 578,678 501,123 475,489 5.30%
PBT 69,323 43,352 54,582 53,207 62,647 49,012 34,572 12.28%
Tax -16,883 -10,025 -14,155 -13,384 -13,246 -9,601 -7,770 13.80%
NP 52,440 33,327 40,427 39,823 49,401 39,411 26,802 11.83%
-
NP to SH 51,994 33,146 39,888 39,475 48,580 39,054 26,637 11.78%
-
Tax Rate 24.35% 23.12% 25.93% 25.15% 21.14% 19.59% 22.47% -
Total Cost 596,072 516,780 459,433 462,077 529,277 461,712 448,687 4.84%
-
Net Worth 439,815 402,907 381,378 356,775 341,520 316,682 291,844 7.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 19,991 12,302 15,406 16,710 19,870 15,523 11,019 10.43%
Div Payout % 38.45% 37.12% 38.62% 42.33% 40.90% 39.75% 41.37% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 439,815 402,907 381,378 356,775 341,520 316,682 291,844 7.07%
NOSH 310,470 310,470 310,470 310,470 310,470 310,470 310,470 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.09% 6.06% 8.09% 7.93% 8.54% 7.86% 5.64% -
ROE 11.82% 8.23% 10.46% 11.06% 14.22% 12.33% 9.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 210.86 178.86 162.52 163.19 186.39 161.41 153.15 5.47%
EPS 16.91 10.78 12.97 12.83 15.65 12.58 8.58 11.96%
DPS 6.50 4.00 5.00 5.40 6.40 5.00 3.55 10.60%
NAPS 1.43 1.31 1.24 1.16 1.10 1.02 0.94 7.23%
Adjusted Per Share Value based on latest NOSH - 310,470
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 210.93 178.92 162.58 163.24 188.22 162.99 154.65 5.30%
EPS 16.91 10.78 12.97 12.84 15.80 12.70 8.66 11.79%
DPS 6.50 4.00 5.01 5.44 6.46 5.05 3.58 10.44%
NAPS 1.4305 1.3105 1.2404 1.1604 1.1108 1.03 0.9492 7.07%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.50 1.35 1.61 2.01 1.73 0.96 1.21 -
P/RPS 0.71 0.75 0.99 1.23 0.93 0.59 0.79 -1.76%
P/EPS 8.87 12.53 12.41 15.66 11.06 7.63 14.10 -7.43%
EY 11.27 7.98 8.06 6.39 9.04 13.10 7.09 8.02%
DY 4.33 2.96 3.11 2.69 3.70 5.21 2.93 6.72%
P/NAPS 1.05 1.03 1.30 1.73 1.57 0.94 1.29 -3.37%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 25/02/22 19/03/21 25/02/20 26/02/19 27/02/18 -
Price 1.57 1.42 1.49 1.79 1.78 1.36 1.23 -
P/RPS 0.74 0.79 0.92 1.10 0.96 0.84 0.80 -1.29%
P/EPS 9.29 13.18 11.49 13.95 11.38 10.81 14.34 -6.97%
EY 10.77 7.59 8.70 7.17 8.79 9.25 6.98 7.49%
DY 4.14 2.82 3.36 3.02 3.60 3.68 2.89 6.17%
P/NAPS 1.10 1.08 1.20 1.54 1.62 1.33 1.31 -2.86%

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