Able Global Bhd
KLSE:ABLEGLOB
Income Statement
Earnings Waterfall
Able Global Bhd
Revenue
|
648.5m
MYR
|
Cost of Revenue
|
-541.4m
MYR
|
Gross Profit
|
107.1m
MYR
|
Operating Expenses
|
-36.1m
MYR
|
Operating Income
|
71m
MYR
|
Other Expenses
|
-19m
MYR
|
Net Income
|
52m
MYR
|
Income Statement
Able Global Bhd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
241
N/A
|
251
+4%
|
248
-1%
|
276
+11%
|
317
+15%
|
346
+9%
|
401
+16%
|
408
+2%
|
417
+2%
|
418
+0%
|
420
+0%
|
438
+4%
|
441
+1%
|
452
+3%
|
460
+2%
|
477
+4%
|
475
-1%
|
476
+0%
|
468
-2%
|
460
-2%
|
501
+9%
|
538
+7%
|
564
+5%
|
583
+3%
|
580
-1%
|
547
-6%
|
521
-5%
|
518
-1%
|
502
-3%
|
508
+1%
|
513
+1%
|
490
-4%
|
500
+2%
|
517
+3%
|
548
+6%
|
570
+4%
|
550
-3%
|
565
+3%
|
569
+1%
|
607
+7%
|
649
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(183)
|
(191)
|
(197)
|
(226)
|
(262)
|
(290)
|
(332)
|
(339)
|
(353)
|
(355)
|
(358)
|
(367)
|
(331)
|
(369)
|
(375)
|
(395)
|
(378)
|
(381)
|
(372)
|
(357)
|
(385)
|
(412)
|
(436)
|
(448)
|
(439)
|
(409)
|
(382)
|
(380)
|
(371)
|
(374)
|
(378)
|
(361)
|
(370)
|
(394)
|
(424)
|
(445)
|
(429)
|
(440)
|
(448)
|
(477)
|
(541)
|
|
Gross Profit |
59
N/A
|
61
+3%
|
51
-16%
|
49
-4%
|
55
+12%
|
56
+2%
|
69
+23%
|
70
+1%
|
65
-7%
|
63
-2%
|
62
-3%
|
71
+16%
|
110
+55%
|
83
-24%
|
85
+2%
|
82
-3%
|
97
+18%
|
95
-2%
|
96
+1%
|
102
+6%
|
116
+14%
|
126
+8%
|
129
+2%
|
135
+5%
|
140
+4%
|
138
-2%
|
138
+0%
|
138
0%
|
132
-4%
|
134
+1%
|
136
+2%
|
130
-5%
|
130
+0%
|
123
-5%
|
124
+1%
|
125
+0%
|
121
-3%
|
125
+4%
|
122
-3%
|
130
+7%
|
107
-18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(30)
|
(31)
|
(30)
|
(32)
|
(35)
|
(38)
|
(41)
|
(40)
|
(39)
|
(38)
|
(33)
|
(32)
|
(60)
|
(27)
|
(33)
|
(37)
|
(62)
|
(61)
|
(63)
|
(60)
|
(66)
|
(68)
|
(68)
|
(69)
|
(77)
|
(78)
|
(76)
|
(75)
|
(75)
|
(73)
|
(75)
|
(77)
|
(74)
|
(75)
|
(75)
|
(72)
|
(73)
|
(77)
|
(77)
|
(79)
|
(36)
|
|
Selling, General & Administrative |
0
|
(17)
|
(16)
|
(19)
|
0
|
(20)
|
(21)
|
(21)
|
0
|
(22)
|
(22)
|
(22)
|
(29)
|
(21)
|
(25)
|
(29)
|
(34)
|
(72)
|
(73)
|
(70)
|
(37)
|
(79)
|
(79)
|
(81)
|
(44)
|
(84)
|
(81)
|
(80)
|
(82)
|
(80)
|
(82)
|
(81)
|
(40)
|
(82)
|
(81)
|
(80)
|
(40)
|
(86)
|
(85)
|
(88)
|
(41)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(30)
|
(14)
|
(14)
|
(13)
|
(35)
|
(18)
|
(19)
|
(19)
|
(39)
|
(16)
|
(11)
|
(10)
|
(24)
|
(7)
|
(9)
|
(9)
|
(19)
|
11
|
10
|
10
|
(19)
|
11
|
12
|
12
|
(23)
|
6
|
5
|
6
|
6
|
7
|
7
|
5
|
(22)
|
7
|
7
|
8
|
(22)
|
8
|
8
|
9
|
5
|
|
Operating Income |
29
N/A
|
30
+5%
|
22
-28%
|
18
-19%
|
20
+14%
|
19
-7%
|
29
+54%
|
29
+2%
|
26
-12%
|
26
N/A
|
29
+13%
|
39
+34%
|
50
+27%
|
56
+13%
|
52
-8%
|
45
-14%
|
35
-21%
|
34
-4%
|
33
-1%
|
42
+27%
|
50
+17%
|
58
+16%
|
61
+6%
|
65
+7%
|
63
-4%
|
60
-5%
|
63
+4%
|
63
+1%
|
56
-11%
|
60
+7%
|
61
+1%
|
53
-13%
|
56
+6%
|
48
-15%
|
50
+4%
|
53
+6%
|
48
-9%
|
48
+1%
|
45
-7%
|
51
+14%
|
71
+39%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
(2)
|
(6)
|
(8)
|
(9)
|
(1)
|
(4)
|
(1)
|
(2)
|
(2)
|
(6)
|
(6)
|
(5)
|
(3)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(7)
|
(5)
|
(1)
|
0
|
2
|
(2)
|
|
Pre-Tax Income |
27
N/A
|
29
+5%
|
20
-29%
|
16
-21%
|
18
+15%
|
17
-8%
|
27
+57%
|
27
+2%
|
23
-15%
|
23
-1%
|
26
+14%
|
36
+37%
|
47
+31%
|
54
+16%
|
51
-7%
|
45
-11%
|
34
-25%
|
28
-17%
|
25
-10%
|
33
+32%
|
48
+46%
|
54
+11%
|
60
+12%
|
63
+6%
|
61
-5%
|
54
-10%
|
57
+5%
|
58
+2%
|
53
-8%
|
59
+11%
|
59
+0%
|
50
-15%
|
51
+2%
|
44
-14%
|
46
+3%
|
46
+1%
|
43
-7%
|
47
+10%
|
45
-4%
|
54
+19%
|
69
+30%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(8)
|
(6)
|
(4)
|
(6)
|
(5)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(9)
|
(11)
|
(13)
|
(13)
|
(10)
|
(8)
|
(5)
|
(6)
|
(9)
|
(12)
|
(13)
|
(13)
|
(14)
|
(12)
|
(13)
|
(14)
|
(15)
|
(13)
|
(15)
|
(14)
|
(12)
|
(14)
|
(12)
|
(12)
|
(13)
|
(9)
|
(11)
|
(11)
|
(11)
|
(17)
|
|
Income from Continuing Operations |
21
|
20
|
14
|
12
|
12
|
12
|
19
|
19
|
16
|
16
|
20
|
28
|
35
|
41
|
38
|
35
|
26
|
23
|
20
|
24
|
37
|
41
|
47
|
49
|
48
|
42
|
43
|
43
|
40
|
45
|
45
|
38
|
37
|
32
|
33
|
33
|
34
|
36
|
35
|
42
|
52
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
21
N/A
|
20
-2%
|
14
-30%
|
12
-18%
|
13
+12%
|
12
-9%
|
19
+59%
|
19
+2%
|
17
-10%
|
18
+3%
|
21
+15%
|
28
+37%
|
36
+27%
|
41
+16%
|
39
-6%
|
36
-7%
|
26
-29%
|
23
-10%
|
20
-15%
|
24
+23%
|
36
+50%
|
40
+10%
|
46
+16%
|
48
+5%
|
47
-2%
|
41
-14%
|
42
+3%
|
43
+2%
|
39
-8%
|
44
+13%
|
45
+1%
|
38
-15%
|
37
-2%
|
32
-15%
|
33
+4%
|
32
-2%
|
33
+4%
|
36
+9%
|
34
-6%
|
42
+23%
|
52
+23%
|
|
EPS (Diluted) |
0.08
N/A
|
0.08
N/A
|
0.06
-25%
|
0.05
-17%
|
0.05
N/A
|
0.05
N/A
|
0.08
+60%
|
0.08
N/A
|
0.07
-13%
|
0.07
N/A
|
0.08
+14%
|
0.2
+150%
|
0.14
-30%
|
0.16
+14%
|
0.13
-19%
|
0.13
N/A
|
0.08
-38%
|
0.07
-13%
|
0.06
-14%
|
0.07
+17%
|
0.12
+71%
|
0.13
+8%
|
0.15
+15%
|
0.16
+7%
|
0.15
-6%
|
0.13
-13%
|
0.14
+8%
|
0.14
N/A
|
0.13
-7%
|
0.15
+15%
|
0.15
N/A
|
0.13
-13%
|
0.12
-8%
|
0.1
-17%
|
0.1
N/A
|
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.11
-8%
|
0.13
+18%
|
0.17
+31%
|