[GBGAQRS] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -27.61%
YoY- 133.15%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 509,972 469,436 425,636 477,548 635,760 330,058 325,322 34.98%
PBT 87,912 82,614 68,001 72,078 103,408 43,649 40,186 68.59%
Tax -21,552 -33,044 -22,981 -21,826 -29,324 -15,366 -11,653 50.72%
NP 66,360 49,570 45,020 50,252 74,084 28,283 28,533 75.62%
-
NP to SH 65,892 48,038 43,740 46,742 64,568 22,576 20,241 119.80%
-
Tax Rate 24.52% 40.00% 33.80% 30.28% 28.36% 35.20% 29.00% -
Total Cost 443,612 419,866 380,616 427,296 561,676 301,775 296,789 30.76%
-
Net Worth 455,537 421,376 422,921 366,756 359,579 351,529 335,621 22.61%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 55,780 8,182 10,844 - - - - -
Div Payout % 84.65% 17.03% 24.79% - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 455,537 421,376 422,921 366,756 359,579 351,529 335,621 22.61%
NOSH 466,839 451,476 441,515 390,166 390,847 390,588 390,257 12.70%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 13.01% 10.56% 10.58% 10.52% 11.65% 8.57% 8.77% -
ROE 14.46% 11.40% 10.34% 12.74% 17.96% 6.42% 6.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 109.71 114.75 104.67 122.40 162.66 84.50 83.36 20.11%
EPS 14.16 11.74 10.76 11.98 16.52 5.78 5.19 95.37%
DPS 12.00 2.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.03 1.04 0.94 0.92 0.90 0.86 9.10%
Adjusted Per Share Value based on latest NOSH - 390,756
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 93.76 86.30 78.25 87.79 116.88 60.68 59.81 34.98%
EPS 12.11 8.83 8.04 8.59 11.87 4.15 3.72 119.80%
DPS 10.25 1.50 1.99 0.00 0.00 0.00 0.00 -
NAPS 0.8375 0.7747 0.7775 0.6743 0.6611 0.6463 0.617 22.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.60 1.93 1.70 1.40 1.29 0.905 0.95 -
P/RPS 1.46 1.68 1.62 1.14 0.79 1.07 1.14 17.94%
P/EPS 11.29 16.44 15.81 11.69 7.81 15.66 18.32 -27.60%
EY 8.86 6.08 6.33 8.56 12.81 6.39 5.46 38.13%
DY 7.50 1.04 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.87 1.63 1.49 1.40 1.01 1.10 30.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 08/02/18 24/11/17 24/08/17 22/05/17 23/02/17 24/11/16 -
Price 1.12 1.87 1.92 1.70 1.44 1.08 0.87 -
P/RPS 1.02 1.63 1.83 1.39 0.89 1.28 1.04 -1.28%
P/EPS 7.90 15.93 17.85 14.19 8.72 18.69 16.77 -39.48%
EY 12.66 6.28 5.60 7.05 11.47 5.35 5.96 65.31%
DY 10.71 1.07 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.82 1.85 1.81 1.57 1.20 1.01 8.41%

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