[ABLEGLOB] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 128,056 139,138 152,138 130,775 147,684 117,829 120,518 4.12% QoQ % -7.96% -8.54% 16.34% -11.45% 25.34% -2.23% - Horiz. % 106.25% 115.45% 126.24% 108.51% 122.54% 97.77% 100.00%
PBT 9,224 12,604 16,073 5,451 14,762 12,335 14,763 -26.85% QoQ % -26.82% -21.58% 194.86% -63.07% 19.68% -16.45% - Horiz. % 62.48% 85.38% 108.87% 36.92% 99.99% 83.55% 100.00%
Tax -1,438 -4,239 -3,509 -839 -4,517 -3,535 -3,127 -40.34% QoQ % 66.08% -20.80% -318.24% 81.43% -27.78% -13.05% - Horiz. % 45.99% 135.56% 112.22% 26.83% 144.45% 113.05% 100.00%
NP 7,786 8,365 12,564 4,612 10,245 8,800 11,636 -23.44% QoQ % -6.92% -33.42% 172.42% -54.98% 16.42% -24.37% - Horiz. % 66.91% 71.89% 107.98% 39.64% 88.05% 75.63% 100.00%
NP to SH 8,084 8,325 12,613 4,124 10,219 8,765 11,408 -20.47% QoQ % -2.89% -34.00% 205.84% -59.64% 16.59% -23.17% - Horiz. % 70.86% 72.98% 110.56% 36.15% 89.58% 76.83% 100.00%
Tax Rate 15.59 % 33.63 % 21.83 % 15.39 % 30.60 % 28.66 % 21.18 % -18.43% QoQ % -53.64% 54.05% 41.85% -49.71% 6.77% 35.32% - Horiz. % 73.61% 158.78% 103.07% 72.66% 144.48% 135.32% 100.00%
Total Cost 120,270 130,773 139,574 126,163 137,439 109,029 108,882 6.84% QoQ % -8.03% -6.31% 10.63% -8.20% 26.06% 0.14% - Horiz. % 110.46% 120.11% 128.19% 115.87% 126.23% 100.14% 100.00%
Net Worth 402,907 396,756 390,605 378,302 381,378 375,226 372,151 5.42% QoQ % 1.55% 1.57% 3.25% -0.81% 1.64% 0.83% - Horiz. % 108.26% 106.61% 104.96% 101.65% 102.48% 100.83% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,075 3,075 4,613 1,537 4,613 3,075 4,613 -23.63% QoQ % 0.00% -33.33% 200.00% -66.67% 50.00% -33.33% - Horiz. % 66.67% 66.67% 100.00% 33.33% 100.00% 66.67% 100.00%
Div Payout % 38.05 % 36.94 % 36.58 % 37.29 % 45.15 % 35.09 % 40.44 % -3.97% QoQ % 3.00% 0.98% -1.90% -17.41% 28.67% -13.23% - Horiz. % 94.09% 91.35% 90.46% 92.21% 111.65% 86.77% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 402,907 396,756 390,605 378,302 381,378 375,226 372,151 5.42% QoQ % 1.55% 1.57% 3.25% -0.81% 1.64% 0.83% - Horiz. % 108.26% 106.61% 104.96% 101.65% 102.48% 100.83% 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.08 % 6.01 % 8.26 % 3.53 % 6.94 % 7.47 % 9.65 % -26.44% QoQ % 1.16% -27.24% 133.99% -49.14% -7.10% -22.59% - Horiz. % 63.01% 62.28% 85.60% 36.58% 71.92% 77.41% 100.00%
ROE 2.01 % 2.10 % 3.23 % 1.09 % 2.68 % 2.34 % 3.07 % -24.54% QoQ % -4.29% -34.98% 196.33% -59.33% 14.53% -23.78% - Horiz. % 65.47% 68.40% 105.21% 35.50% 87.30% 76.22% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 41.64 45.24 49.47 42.52 48.02 38.31 39.18 4.13% QoQ % -7.96% -8.55% 16.35% -11.45% 25.35% -2.22% - Horiz. % 106.28% 115.47% 126.26% 108.52% 122.56% 97.78% 100.00%
EPS 2.63 2.71 4.10 1.34 3.32 2.85 3.71 -20.45% QoQ % -2.95% -33.90% 205.97% -59.64% 16.49% -23.18% - Horiz. % 70.89% 73.05% 110.51% 36.12% 89.49% 76.82% 100.00%
DPS 1.00 1.00 1.50 0.50 1.50 1.00 1.50 -23.63% QoQ % 0.00% -33.33% 200.00% -66.67% 50.00% -33.33% - Horiz. % 66.67% 66.67% 100.00% 33.33% 100.00% 66.67% 100.00%
NAPS 1.3100 1.2900 1.2700 1.2300 1.2400 1.2200 1.2100 5.42% QoQ % 1.55% 1.57% 3.25% -0.81% 1.64% 0.83% - Horiz. % 108.26% 106.61% 104.96% 101.65% 102.48% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 310,470 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 41.25 44.82 49.00 42.12 47.57 37.95 38.82 4.12% QoQ % -7.97% -8.53% 16.33% -11.46% 25.35% -2.24% - Horiz. % 106.26% 115.46% 126.22% 108.50% 122.54% 97.76% 100.00%
EPS 2.60 2.68 4.06 1.33 3.29 2.82 3.67 -20.48% QoQ % -2.99% -33.99% 205.26% -59.57% 16.67% -23.16% - Horiz. % 70.84% 73.02% 110.63% 36.24% 89.65% 76.84% 100.00%
DPS 0.99 0.99 1.49 0.50 1.49 0.99 1.49 -23.80% QoQ % 0.00% -33.56% 198.00% -66.44% 50.51% -33.56% - Horiz. % 66.44% 66.44% 100.00% 33.56% 100.00% 66.44% 100.00%
NAPS 1.2977 1.2779 1.2581 1.2185 1.2284 1.2086 1.1987 5.42% QoQ % 1.55% 1.57% 3.25% -0.81% 1.64% 0.83% - Horiz. % 108.26% 106.61% 104.96% 101.65% 102.48% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.3500 1.3500 1.2800 1.4000 1.6100 1.7800 1.4900 -
P/RPS 3.24 2.98 2.59 3.29 3.35 4.65 3.80 -10.06% QoQ % 8.72% 15.06% -21.28% -1.79% -27.96% 22.37% - Horiz. % 85.26% 78.42% 68.16% 86.58% 88.16% 122.37% 100.00%
P/EPS 51.36 49.88 31.21 104.41 48.46 62.46 40.17 17.75% QoQ % 2.97% 59.82% -70.11% 115.46% -22.41% 55.49% - Horiz. % 127.86% 124.17% 77.69% 259.92% 120.64% 155.49% 100.00%
EY 1.95 2.01 3.20 0.96 2.06 1.60 2.49 -15.00% QoQ % -2.99% -37.19% 233.33% -53.40% 28.75% -35.74% - Horiz. % 78.31% 80.72% 128.51% 38.55% 82.73% 64.26% 100.00%
DY 0.74 0.74 1.17 0.36 0.93 0.56 1.01 -18.68% QoQ % 0.00% -36.75% 225.00% -61.29% 66.07% -44.55% - Horiz. % 73.27% 73.27% 115.84% 35.64% 92.08% 55.45% 100.00%
P/NAPS 1.03 1.05 1.01 1.14 1.30 1.46 1.23 -11.13% QoQ % -1.90% 3.96% -11.40% -12.31% -10.96% 18.70% - Horiz. % 83.74% 85.37% 82.11% 92.68% 105.69% 118.70% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 31/05/22 - 29/11/21 25/08/21 -
Price 1.4200 1.3700 1.2200 1.3300 1.4900 1.5800 1.5200 -
P/RPS 3.41 3.03 2.47 3.13 3.10 4.12 3.88 -8.23% QoQ % 12.54% 22.67% -21.09% 0.97% -24.76% 6.19% - Horiz. % 87.89% 78.09% 63.66% 80.67% 79.90% 106.19% 100.00%
P/EPS 54.03 50.61 29.75 99.19 44.84 55.44 40.98 20.18% QoQ % 6.76% 70.12% -70.01% 121.21% -19.12% 35.29% - Horiz. % 131.84% 123.50% 72.60% 242.04% 109.42% 135.29% 100.00%
EY 1.85 1.98 3.36 1.01 2.23 1.80 2.44 -16.81% QoQ % -6.57% -41.07% 232.67% -54.71% 23.89% -26.23% - Horiz. % 75.82% 81.15% 137.70% 41.39% 91.39% 73.77% 100.00%
DY 0.70 0.73 1.23 0.38 1.01 0.63 0.99 -20.58% QoQ % -4.11% -40.65% 223.68% -62.38% 60.32% -36.36% - Horiz. % 70.71% 73.74% 124.24% 38.38% 102.02% 63.64% 100.00%
P/NAPS 1.08 1.06 0.96 1.08 1.20 1.30 1.26 -9.74% QoQ % 1.89% 10.42% -11.11% -10.00% -7.69% 3.17% - Horiz. % 85.71% 84.13% 76.19% 85.71% 95.24% 103.17% 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