[GBGAQRS] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -6.42%
YoY- 116.09%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 629,370 509,972 469,436 425,636 477,548 635,760 330,058 53.95%
PBT 98,034 87,912 82,614 68,001 72,078 103,408 43,649 71.75%
Tax -26,466 -21,552 -33,044 -22,981 -21,826 -29,324 -15,366 43.83%
NP 71,568 66,360 49,570 45,020 50,252 74,084 28,283 86.00%
-
NP to SH 71,140 65,892 48,038 43,740 46,742 64,568 22,576 115.38%
-
Tax Rate 27.00% 24.52% 40.00% 33.80% 30.28% 28.36% 35.20% -
Total Cost 557,802 443,612 419,866 380,616 427,296 561,676 301,775 50.78%
-
Net Worth 463,493 455,537 421,376 422,921 366,756 359,579 351,529 20.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 55,780 8,182 10,844 - - - -
Div Payout % - 84.65% 17.03% 24.79% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 463,493 455,537 421,376 422,921 366,756 359,579 351,529 20.30%
NOSH 475,466 466,839 451,476 441,515 390,166 390,847 390,588 14.04%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.37% 13.01% 10.56% 10.58% 10.52% 11.65% 8.57% -
ROE 15.35% 14.46% 11.40% 10.34% 12.74% 17.96% 6.42% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 137.15 109.71 114.75 104.67 122.40 162.66 84.50 38.23%
EPS 15.50 14.16 11.74 10.76 11.98 16.52 5.78 93.36%
DPS 0.00 12.00 2.00 2.67 0.00 0.00 0.00 -
NAPS 1.01 0.98 1.03 1.04 0.94 0.92 0.90 8.01%
Adjusted Per Share Value based on latest NOSH - 441,515
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 115.71 93.76 86.30 78.25 87.79 116.88 60.68 53.95%
EPS 13.08 12.11 8.83 8.04 8.59 11.87 4.15 115.42%
DPS 0.00 10.25 1.50 1.99 0.00 0.00 0.00 -
NAPS 0.8521 0.8375 0.7747 0.7775 0.6743 0.6611 0.6463 20.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.20 1.60 1.93 1.70 1.40 1.29 0.905 -
P/RPS 0.87 1.46 1.68 1.62 1.14 0.79 1.07 -12.91%
P/EPS 7.74 11.29 16.44 15.81 11.69 7.81 15.66 -37.56%
EY 12.92 8.86 6.08 6.33 8.56 12.81 6.39 60.10%
DY 0.00 7.50 1.04 1.57 0.00 0.00 0.00 -
P/NAPS 1.19 1.63 1.87 1.63 1.49 1.40 1.01 11.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/07/18 14/05/18 08/02/18 24/11/17 24/08/17 22/05/17 23/02/17 -
Price 1.42 1.12 1.87 1.92 1.70 1.44 1.08 -
P/RPS 1.04 1.02 1.63 1.83 1.39 0.89 1.28 -12.96%
P/EPS 9.16 7.90 15.93 17.85 14.19 8.72 18.69 -37.91%
EY 10.92 12.66 6.28 5.60 7.05 11.47 5.35 61.11%
DY 0.00 10.71 1.07 1.39 0.00 0.00 0.00 -
P/NAPS 1.41 1.14 1.82 1.85 1.81 1.57 1.20 11.38%

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