[GBGAQRS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -65.71%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 582,471 473,956 314,685 127,493 469,436 319,227 238,774 80.91%
PBT 87,344 71,152 49,017 21,978 82,614 51,001 36,039 80.13%
Tax -21,589 -17,818 -13,233 -5,388 -33,044 -17,236 -10,913 57.39%
NP 65,755 53,334 35,784 16,590 49,570 33,765 25,126 89.57%
-
NP to SH 63,569 52,616 35,570 16,473 48,038 32,805 23,371 94.50%
-
Tax Rate 24.72% 25.04% 27.00% 24.52% 40.00% 33.80% 30.28% -
Total Cost 516,716 420,622 278,901 110,903 419,866 285,462 213,648 79.88%
-
Net Worth 464,216 492,351 463,493 455,537 421,376 422,921 366,756 16.96%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 13,945 8,182 8,133 - -
Div Payout % - - - 84.65% 17.03% 24.79% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 464,216 492,351 463,493 455,537 421,376 422,921 366,756 16.96%
NOSH 494,594 494,594 475,466 466,839 451,476 441,515 390,166 17.07%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.29% 11.25% 11.37% 13.01% 10.56% 10.58% 10.52% -
ROE 13.69% 10.69% 7.67% 3.62% 11.40% 7.76% 6.37% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 124.22 101.08 68.57 27.43 114.75 78.50 61.20 60.10%
EPS 13.56 11.22 7.75 3.54 11.74 8.07 5.99 72.15%
DPS 0.00 0.00 0.00 3.00 2.00 2.00 0.00 -
NAPS 0.99 1.05 1.01 0.98 1.03 1.04 0.94 3.50%
Adjusted Per Share Value based on latest NOSH - 466,839
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 107.08 87.13 57.85 23.44 86.30 58.69 43.90 80.90%
EPS 11.69 9.67 6.54 3.03 8.83 6.03 4.30 94.43%
DPS 0.00 0.00 0.00 2.56 1.50 1.50 0.00 -
NAPS 0.8534 0.9052 0.8521 0.8375 0.7747 0.7775 0.6743 16.95%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.855 1.11 1.20 1.60 1.93 1.70 1.40 -
P/RPS 0.69 1.10 1.75 5.83 1.68 2.17 2.29 -54.95%
P/EPS 6.31 9.89 15.48 45.15 16.44 21.07 23.37 -58.12%
EY 15.86 10.11 6.46 2.21 6.08 4.75 4.28 138.89%
DY 0.00 0.00 0.00 1.87 1.04 1.18 0.00 -
P/NAPS 0.86 1.06 1.19 1.63 1.87 1.63 1.49 -30.60%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 18/10/18 27/07/18 14/05/18 08/02/18 24/11/17 24/08/17 -
Price 1.10 0.935 1.42 1.12 1.87 1.92 1.70 -
P/RPS 0.89 0.93 2.07 4.08 1.63 2.45 2.78 -53.10%
P/EPS 8.11 8.33 18.32 31.60 15.93 23.80 28.38 -56.51%
EY 12.32 12.00 5.46 3.16 6.28 4.20 3.52 129.99%
DY 0.00 0.00 0.00 2.68 1.07 1.04 0.00 -
P/NAPS 1.11 0.89 1.41 1.14 1.82 1.85 1.81 -27.75%

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