[ABLEGLOB] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 156,277 146,132 128,056 139,138 152,138 130,775 147,684 3.85% QoQ % 6.94% 14.12% -7.96% -8.54% 16.34% -11.45% - Horiz. % 105.82% 98.95% 86.71% 94.21% 103.02% 88.55% 100.00%
PBT 14,061 9,663 9,224 12,604 16,073 5,451 14,762 -3.20% QoQ % 45.51% 4.76% -26.82% -21.58% 194.86% -63.07% - Horiz. % 95.25% 65.46% 62.48% 85.38% 108.88% 36.93% 100.00%
Tax -3,390 -2,253 -1,438 -4,239 -3,509 -839 -4,517 -17.46% QoQ % -50.47% -56.68% 66.08% -20.80% -318.24% 81.43% - Horiz. % 75.05% 49.88% 31.84% 93.85% 77.68% 18.57% 100.00%
NP 10,671 7,410 7,786 8,365 12,564 4,612 10,245 2.76% QoQ % 44.01% -4.83% -6.92% -33.42% 172.42% -54.98% - Horiz. % 104.16% 72.33% 76.00% 81.65% 122.64% 45.02% 100.00%
NP to SH 10,519 7,108 8,084 8,325 12,613 4,124 10,219 1.95% QoQ % 47.99% -12.07% -2.89% -34.00% 205.84% -59.64% - Horiz. % 102.94% 69.56% 79.11% 81.47% 123.43% 40.36% 100.00%
Tax Rate 24.11 % 23.32 % 15.59 % 33.63 % 21.83 % 15.39 % 30.60 % -14.73% QoQ % 3.39% 49.58% -53.64% 54.05% 41.85% -49.71% - Horiz. % 78.79% 76.21% 50.95% 109.90% 71.34% 50.29% 100.00%
Total Cost 145,606 138,722 120,270 130,773 139,574 126,163 137,439 3.93% QoQ % 4.96% 15.34% -8.03% -6.31% 10.63% -8.20% - Horiz. % 105.94% 100.93% 87.51% 95.15% 101.55% 91.80% 100.00%
Net Worth 418,285 405,983 402,907 396,756 390,605 378,302 381,378 6.37% QoQ % 3.03% 0.76% 1.55% 1.57% 3.25% -0.81% - Horiz. % 109.68% 106.45% 105.65% 104.03% 102.42% 99.19% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 4,613 3,075 3,075 3,075 4,613 1,537 4,613 - QoQ % 50.00% 0.00% 0.00% -33.33% 200.00% -66.67% - Horiz. % 100.00% 66.67% 66.67% 66.67% 100.00% 33.33% 100.00%
Div Payout % 43.86 % 43.27 % 38.05 % 36.94 % 36.58 % 37.29 % 45.15 % -1.92% QoQ % 1.36% 13.72% 3.00% 0.98% -1.90% -17.41% - Horiz. % 97.14% 95.84% 84.27% 81.82% 81.02% 82.59% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 418,285 405,983 402,907 396,756 390,605 378,302 381,378 6.37% QoQ % 3.03% 0.76% 1.55% 1.57% 3.25% -0.81% - Horiz. % 109.68% 106.45% 105.65% 104.03% 102.42% 99.19% 100.00%
NOSH 307,563 307,563 307,563 307,563 307,563 307,563 307,563 - QoQ % 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%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.83 % 5.07 % 6.08 % 6.01 % 8.26 % 3.53 % 6.94 % -1.06% QoQ % 34.71% -16.61% 1.16% -27.24% 133.99% -49.14% - Horiz. % 98.41% 73.05% 87.61% 86.60% 119.02% 50.86% 100.00%
ROE 2.51 % 1.75 % 2.01 % 2.10 % 3.23 % 1.09 % 2.68 % -4.29% QoQ % 43.43% -12.94% -4.29% -34.98% 196.33% -59.33% - Horiz. % 93.66% 65.30% 75.00% 78.36% 120.52% 40.67% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 50.81 47.51 41.64 45.24 49.47 42.52 48.02 3.85% QoQ % 6.95% 14.10% -7.96% -8.55% 16.35% -11.45% - Horiz. % 105.81% 98.94% 86.71% 94.21% 103.02% 88.55% 100.00%
EPS 3.42 2.31 2.63 2.71 4.10 1.34 3.32 2.00% QoQ % 48.05% -12.17% -2.95% -33.90% 205.97% -59.64% - Horiz. % 103.01% 69.58% 79.22% 81.63% 123.49% 40.36% 100.00%
DPS 1.50 1.00 1.00 1.00 1.50 0.50 1.50 - QoQ % 50.00% 0.00% 0.00% -33.33% 200.00% -66.67% - Horiz. % 100.00% 66.67% 66.67% 66.67% 100.00% 33.33% 100.00%
NAPS 1.3600 1.3200 1.3100 1.2900 1.2700 1.2300 1.2400 6.37% QoQ % 3.03% 0.76% 1.55% 1.57% 3.25% -0.81% - Horiz. % 109.68% 106.45% 105.65% 104.03% 102.42% 99.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 310,470 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 50.34 47.07 41.25 44.82 49.00 42.12 47.57 3.86% QoQ % 6.95% 14.11% -7.97% -8.53% 16.33% -11.46% - Horiz. % 105.82% 98.95% 86.71% 94.22% 103.01% 88.54% 100.00%
EPS 3.39 2.29 2.60 2.68 4.06 1.33 3.29 2.02% QoQ % 48.03% -11.92% -2.99% -33.99% 205.26% -59.57% - Horiz. % 103.04% 69.60% 79.03% 81.46% 123.40% 40.43% 100.00%
DPS 1.49 0.99 0.99 0.99 1.49 0.50 1.49 - QoQ % 50.51% 0.00% 0.00% -33.56% 198.00% -66.44% - Horiz. % 100.00% 66.44% 66.44% 66.44% 100.00% 33.56% 100.00%
NAPS 1.3473 1.3076 1.2977 1.2779 1.2581 1.2185 1.2284 6.37% QoQ % 3.04% 0.76% 1.55% 1.57% 3.25% -0.81% - Horiz. % 109.68% 106.45% 105.64% 104.03% 102.42% 99.19% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.2700 1.3100 1.3500 1.3500 1.2800 1.4000 1.6100 -
P/RPS 2.50 2.76 3.24 2.98 2.59 3.29 3.35 -17.77% QoQ % -9.42% -14.81% 8.72% 15.06% -21.28% -1.79% - Horiz. % 74.63% 82.39% 96.72% 88.96% 77.31% 98.21% 100.00%
P/EPS 37.13 56.68 51.36 49.88 31.21 104.41 48.46 -16.31% QoQ % -34.49% 10.36% 2.97% 59.82% -70.11% 115.46% - Horiz. % 76.62% 116.96% 105.98% 102.93% 64.40% 215.46% 100.00%
EY 2.69 1.76 1.95 2.01 3.20 0.96 2.06 19.53% QoQ % 52.84% -9.74% -2.99% -37.19% 233.33% -53.40% - Horiz. % 130.58% 85.44% 94.66% 97.57% 155.34% 46.60% 100.00%
DY 1.18 0.76 0.74 0.74 1.17 0.36 0.93 17.25% QoQ % 55.26% 2.70% 0.00% -36.75% 225.00% -61.29% - Horiz. % 126.88% 81.72% 79.57% 79.57% 125.81% 38.71% 100.00%
P/NAPS 0.93 0.99 1.03 1.05 1.01 1.14 1.30 -20.06% QoQ % -6.06% -3.88% -1.90% 3.96% -11.40% -12.31% - Horiz. % 71.54% 76.15% 79.23% 80.77% 77.69% 87.69% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 - 27/02/23 25/11/22 26/08/22 31/05/22 - -
Price 1.4000 1.2900 1.4200 1.3700 1.2200 1.3300 1.4900 -
P/RPS 2.76 2.72 3.41 3.03 2.47 3.13 3.10 -7.47% QoQ % 1.47% -20.23% 12.54% 22.67% -21.09% 0.97% - Horiz. % 89.03% 87.74% 110.00% 97.74% 79.68% 100.97% 100.00%
P/EPS 40.93 55.82 54.03 50.61 29.75 99.19 44.84 -5.92% QoQ % -26.68% 3.31% 6.76% 70.12% -70.01% 121.21% - Horiz. % 91.28% 124.49% 120.50% 112.87% 66.35% 221.21% 100.00%
EY 2.44 1.79 1.85 1.98 3.36 1.01 2.23 6.20% QoQ % 36.31% -3.24% -6.57% -41.07% 232.67% -54.71% - Horiz. % 109.42% 80.27% 82.96% 88.79% 150.67% 45.29% 100.00%
DY 1.07 0.78 0.70 0.73 1.23 0.38 1.01 3.93% QoQ % 37.18% 11.43% -4.11% -40.65% 223.68% -62.38% - Horiz. % 105.94% 77.23% 69.31% 72.28% 121.78% 37.62% 100.00%
P/NAPS 1.03 0.98 1.08 1.06 0.96 1.08 1.20 -9.71% QoQ % 5.10% -9.26% 1.89% 10.42% -11.11% -10.00% - Horiz. % 85.83% 81.67% 90.00% 88.33% 80.00% 90.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AGB - 3Q 2022 QUARTERLY REPORT.pdf 
