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

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -35.74%
YoY- -28.1%
View:
Show?
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 118,793 127,991 86,346 108,515 159,271 187,192 127,493 -4.59%
PBT 16,463 16,757 12,763 16,192 22,135 27,039 21,978 -17.50%
Tax -5,119 -5,655 -1,753 -3,771 -4,585 -7,845 -5,388 -3.35%
NP 11,344 11,102 11,010 12,421 17,550 19,194 16,590 -22.36%
-
NP to SH 11,321 10,541 11,256 10,953 17,046 19,097 16,473 -22.10%
-
Tax Rate 31.09% 33.75% 13.74% 23.29% 20.71% 29.01% 24.52% -
Total Cost 107,449 116,889 75,336 96,094 141,721 167,998 110,903 -2.08%
-
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 7,350 - - - - - 13,945 -34.72%
Div Payout % 64.93% - - - - - 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 9.55% 8.67% 12.75% 11.45% 11.02% 10.25% 13.01% -
ROE 2.22% 2.11% 2.33% 2.36% 3.46% 4.12% 3.62% -
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 24.24 26.12 17.71 23.14 33.97 40.79 27.43 -7.90%
EPS 2.31 2.15 2.31 2.34 3.64 4.16 3.54 -24.74%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 3.00 -36.97%
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 21.85 23.54 15.88 19.96 29.29 34.43 23.45 -4.59%
EPS 2.08 1.94 2.07 2.01 3.13 3.51 3.03 -22.16%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 2.56 -34.70%
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 5.16 5.21 7.51 3.69 3.27 2.94 5.83 -7.80%
P/EPS 54.11 63.21 57.60 36.60 30.53 28.84 45.15 12.81%
EY 1.85 1.58 1.74 2.73 3.28 3.47 2.21 -11.16%
DY 1.20 0.00 0.00 0.00 0.00 0.00 1.87 -25.58%
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 4.99 4.67 7.57 4.75 2.75 3.48 4.08 14.35%
P/EPS 52.37 56.70 58.03 47.09 25.72 34.12 31.60 40.00%
EY 1.91 1.76 1.72 2.12 3.89 2.93 3.16 -28.49%
DY 1.24 0.00 0.00 0.00 0.00 0.00 2.68 -40.15%
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