[GBGAQRS] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -9.39%
YoY- 32.33%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 444,173 428,674 345,384 582,471 631,941 629,370 509,972 -8.79%
PBT 61,312 59,040 51,052 87,344 94,869 98,034 87,912 -21.33%
Tax -16,702 -14,816 -7,012 -21,589 -23,757 -26,466 -21,552 -15.61%
NP 44,609 44,224 44,040 65,755 71,112 71,568 66,360 -23.24%
-
NP to SH 44,158 43,594 45,024 63,569 70,154 71,140 65,892 -23.40%
-
Tax Rate 27.24% 25.09% 13.74% 24.72% 25.04% 27.00% 24.52% -
Total Cost 399,564 384,450 301,344 516,716 560,829 557,802 443,612 -6.72%
-
Net Worth 509,628 499,737 482,603 464,216 492,351 463,493 455,537 7.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,800 - - - - - 55,780 -68.59%
Div Payout % 22.19% - - - - - 84.65% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 509,628 499,737 482,603 464,216 492,351 463,493 455,537 7.75%
NOSH 494,594 494,594 494,594 494,594 494,594 475,466 466,839 3.92%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.04% 10.32% 12.75% 11.29% 11.25% 11.37% 13.01% -
ROE 8.66% 8.72% 9.33% 13.69% 14.25% 15.35% 14.46% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 90.64 87.50 70.85 124.22 134.77 137.15 109.71 -11.94%
EPS 9.01 8.90 9.24 13.56 14.96 15.50 14.16 -26.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 12.00 -69.68%
NAPS 1.04 1.02 0.99 0.99 1.05 1.01 0.98 4.03%
Adjusted Per Share Value based on latest NOSH - 494,594
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 81.69 78.84 63.52 107.12 116.22 115.75 93.79 -8.78%
EPS 8.12 8.02 8.28 11.69 12.90 13.08 12.12 -23.41%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 10.26 -68.62%
NAPS 0.9372 0.9191 0.8875 0.8537 0.9055 0.8524 0.8378 7.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.25 1.36 1.33 0.855 1.11 1.20 1.60 -
P/RPS 1.38 1.55 1.88 0.69 0.82 0.87 1.46 -3.68%
P/EPS 13.87 15.28 14.40 6.31 7.42 7.74 11.29 14.69%
EY 7.21 6.54 6.94 15.86 13.48 12.92 8.86 -12.82%
DY 1.60 0.00 0.00 0.00 0.00 0.00 7.50 -64.26%
P/NAPS 1.20 1.33 1.34 0.86 1.06 1.19 1.63 -18.45%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 22/08/19 17/05/19 28/02/19 18/10/18 27/07/18 14/05/18 -
Price 1.21 1.22 1.34 1.10 0.935 1.42 1.12 -
P/RPS 1.33 1.39 1.89 0.89 0.69 1.04 1.02 19.33%
P/EPS 13.43 13.71 14.51 8.11 6.25 9.16 7.90 42.39%
EY 7.45 7.29 6.89 12.32 16.00 10.92 12.66 -29.75%
DY 1.65 0.00 0.00 0.00 0.00 0.00 10.71 -71.22%
P/NAPS 1.16 1.20 1.35 1.11 0.89 1.41 1.14 1.16%

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