[ABLEGLOB] YoY TTM 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- 12.55%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
ABLEGLOB's Result
ABLEGLOB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 673,628 565,464 516,806 507,537 545,839 538,196 476,880 5.92%
PBT 80,620 47,564 47,311 59,150 56,450 54,053 29,043 18.53%
Tax -20,192 -11,439 -12,018 -14,559 -13,805 -10,702 -5,286 25.00%
NP 60,428 36,125 35,293 44,591 42,645 43,351 23,757 16.81%
-
NP to SH 60,075 36,130 34,516 44,430 42,012 42,546 23,935 16.55%
-
Tax Rate 25.05% 24.05% 25.40% 24.61% 24.46% 19.80% 18.20% -
Total Cost 613,200 529,339 481,513 462,946 503,194 494,845 453,123 5.16%
-
Net Worth 452,117 405,983 378,302 369,345 341,520 319,787 294,949 7.37%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 23,067 13,840 13,840 17,640 17,386 17,076 10,385 14.21%
Div Payout % 38.40% 38.31% 40.10% 39.70% 41.38% 40.14% 43.39% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 452,117 405,983 378,302 369,345 341,520 319,787 294,949 7.37%
NOSH 310,470 310,470 310,470 310,470 310,470 310,470 310,470 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.97% 6.39% 6.83% 8.79% 7.81% 8.05% 4.98% -
ROE 13.29% 8.90% 9.12% 12.03% 12.30% 13.30% 8.11% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 219.02 183.85 168.03 163.52 175.81 173.35 153.60 6.08%
EPS 19.53 11.75 11.22 14.31 13.53 13.70 7.71 16.73%
DPS 7.50 4.50 4.50 5.70 5.60 5.50 3.35 14.36%
NAPS 1.47 1.32 1.23 1.19 1.10 1.03 0.95 7.54%
Adjusted Per Share Value based on latest NOSH - 310,470
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 219.10 183.92 168.09 165.08 177.54 175.05 155.11 5.91%
EPS 19.54 11.75 11.23 14.45 13.66 13.84 7.78 16.57%
DPS 7.50 4.50 4.50 5.74 5.66 5.55 3.38 14.19%
NAPS 1.4705 1.3205 1.2304 1.2013 1.1108 1.0401 0.9593 7.37%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.75 1.31 1.40 1.68 1.23 1.40 1.02 -
P/RPS 0.80 0.71 0.83 1.03 0.70 0.81 0.66 3.25%
P/EPS 8.96 11.15 12.48 11.74 9.09 10.22 13.23 -6.28%
EY 11.16 8.97 8.02 8.52 11.00 9.79 7.56 6.70%
DY 4.29 3.44 3.21 3.39 4.55 3.93 3.28 4.57%
P/NAPS 1.19 0.99 1.14 1.41 1.12 1.36 1.07 1.78%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 26/05/23 31/05/22 31/05/21 16/06/20 29/05/19 23/05/18 -
Price 2.07 1.29 1.33 1.48 1.54 1.39 0.97 -
P/RPS 0.95 0.70 0.79 0.91 0.88 0.80 0.63 7.07%
P/EPS 10.60 10.98 11.85 10.34 11.38 10.14 12.58 -2.81%
EY 9.44 9.11 8.44 9.67 8.79 9.86 7.95 2.90%
DY 3.62 3.49 3.38 3.85 3.64 3.96 3.45 0.80%
P/NAPS 1.41 0.98 1.08 1.24 1.40 1.35 1.02 5.53%

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