[GBGAQRS] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 186.0%
YoY- 330.34%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 469,436 425,636 477,548 635,760 330,058 325,322 349,966 21.56%
PBT 82,614 68,001 72,078 103,408 43,649 40,186 43,786 52.51%
Tax -33,044 -22,981 -21,826 -29,324 -15,366 -11,653 -9,496 129.11%
NP 49,570 45,020 50,252 74,084 28,283 28,533 34,290 27.76%
-
NP to SH 48,038 43,740 46,742 64,568 22,576 20,241 20,048 78.77%
-
Tax Rate 40.00% 33.80% 30.28% 28.36% 35.20% 29.00% 21.69% -
Total Cost 419,866 380,616 427,296 561,676 301,775 296,789 315,676 20.87%
-
Net Worth 421,376 422,921 366,756 359,579 351,529 335,621 331,533 17.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 8,182 10,844 - - - - - -
Div Payout % 17.03% 24.79% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 421,376 422,921 366,756 359,579 351,529 335,621 331,533 17.28%
NOSH 451,476 441,515 390,166 390,847 390,588 390,257 390,038 10.21%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.56% 10.58% 10.52% 11.65% 8.57% 8.77% 9.80% -
ROE 11.40% 10.34% 12.74% 17.96% 6.42% 6.03% 6.05% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 114.75 104.67 122.40 162.66 84.50 83.36 89.73 17.76%
EPS 11.74 10.76 11.98 16.52 5.78 5.19 5.14 73.17%
DPS 2.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 0.94 0.92 0.90 0.86 0.85 13.62%
Adjusted Per Share Value based on latest NOSH - 390,847
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 86.33 78.28 87.82 116.92 60.70 59.83 64.36 21.56%
EPS 8.83 8.04 8.60 11.87 4.15 3.72 3.69 78.62%
DPS 1.50 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7749 0.7778 0.6745 0.6613 0.6465 0.6172 0.6097 17.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.93 1.70 1.40 1.29 0.905 0.95 0.95 -
P/RPS 1.68 1.62 1.14 0.79 1.07 1.14 1.06 35.82%
P/EPS 16.44 15.81 11.69 7.81 15.66 18.32 18.48 -7.48%
EY 6.08 6.33 8.56 12.81 6.39 5.46 5.41 8.07%
DY 1.04 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.63 1.49 1.40 1.01 1.10 1.12 40.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 24/11/17 24/08/17 22/05/17 23/02/17 24/11/16 18/08/16 -
Price 1.87 1.92 1.70 1.44 1.08 0.87 1.11 -
P/RPS 1.63 1.83 1.39 0.89 1.28 1.04 1.24 19.93%
P/EPS 15.93 17.85 14.19 8.72 18.69 16.77 21.60 -18.32%
EY 6.28 5.60 7.05 11.47 5.35 5.96 4.63 22.46%
DY 1.07 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.85 1.81 1.57 1.20 1.01 1.31 24.43%

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