[GBGAQRS] QoQ Cumulative 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- 44.78%
YoY- 133.15%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 127,493 469,436 319,227 238,774 158,940 330,058 243,992 -35.15%
PBT 21,978 82,614 51,001 36,039 25,852 43,649 30,140 -19.00%
Tax -5,388 -33,044 -17,236 -10,913 -7,331 -15,366 -8,740 -27.58%
NP 16,590 49,570 33,765 25,126 18,521 28,283 21,400 -15.62%
-
NP to SH 16,473 48,038 32,805 23,371 16,142 22,576 15,181 5.60%
-
Tax Rate 24.52% 40.00% 33.80% 30.28% 28.36% 35.20% 29.00% -
Total Cost 110,903 419,866 285,462 213,648 140,419 301,775 222,592 -37.17%
-
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 13,945 8,182 8,133 - - - - -
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 3.62% 11.40% 7.76% 6.37% 4.49% 6.42% 4.52% -
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 27.43 114.75 78.50 61.20 40.67 84.50 62.52 -42.28%
EPS 3.54 11.74 8.07 5.99 4.13 5.78 3.89 -6.09%
DPS 3.00 2.00 2.00 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 23.45 86.33 58.71 43.91 29.23 60.70 44.87 -35.14%
EPS 3.03 8.83 6.03 4.30 2.97 4.15 2.79 5.66%
DPS 2.56 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8378 0.7749 0.7778 0.6745 0.6613 0.6465 0.6172 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 5.83 1.68 2.17 2.29 3.17 1.07 1.52 145.22%
P/EPS 45.15 16.44 21.07 23.37 31.23 15.66 24.42 50.69%
EY 2.21 6.08 4.75 4.28 3.20 6.39 4.09 -33.68%
DY 1.87 1.04 1.18 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 4.08 1.63 2.45 2.78 3.54 1.28 1.39 105.13%
P/EPS 31.60 15.93 23.80 28.38 34.87 18.69 22.37 25.92%
EY 3.16 6.28 4.20 3.52 2.87 5.35 4.47 -20.65%
DY 2.68 1.07 1.04 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