[GBGAQRS] QoQ Cumulative 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- -28.5%
YoY- 330.34%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 469,436 319,227 238,774 158,940 330,058 243,992 174,983 92.72%
PBT 82,614 51,001 36,039 25,852 43,649 30,140 21,893 141.79%
Tax -33,044 -17,236 -10,913 -7,331 -15,366 -8,740 -4,748 263.23%
NP 49,570 33,765 25,126 18,521 28,283 21,400 17,145 102.55%
-
NP to SH 48,038 32,805 23,371 16,142 22,576 15,181 10,024 183.43%
-
Tax Rate 40.00% 33.80% 30.28% 28.36% 35.20% 29.00% 21.69% -
Total Cost 419,866 285,462 213,648 140,419 301,775 222,592 157,838 91.64%
-
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 8,133 - - - - - -
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% 7.76% 6.37% 4.49% 6.42% 4.52% 3.02% -
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 78.50 61.20 40.67 84.50 62.52 44.86 86.71%
EPS 11.74 8.07 5.99 4.13 5.78 3.89 2.57 174.55%
DPS 2.00 2.00 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 86.30 58.69 43.90 29.22 60.68 44.86 32.17 92.71%
EPS 8.83 6.03 4.30 2.97 4.15 2.79 1.84 183.69%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7747 0.7775 0.6743 0.6611 0.6463 0.617 0.6095 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 2.17 2.29 3.17 1.07 1.52 2.12 -14.32%
P/EPS 16.44 21.07 23.37 31.23 15.66 24.42 36.96 -41.64%
EY 6.08 4.75 4.28 3.20 6.39 4.09 2.71 71.12%
DY 1.04 1.18 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 2.45 2.78 3.54 1.28 1.39 2.47 -24.14%
P/EPS 15.93 23.80 28.38 34.87 18.69 22.37 43.19 -48.47%
EY 6.28 4.20 3.52 2.87 5.35 4.47 2.32 93.87%
DY 1.07 1.04 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