[GBGAQRS] QoQ 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- 8.13%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 108,515 159,271 187,192 127,493 150,209 80,453 79,834 22.63%
PBT 16,192 22,135 27,039 21,978 31,613 14,962 10,187 36.08%
Tax -3,771 -4,585 -7,845 -5,388 -15,808 -6,323 -3,582 3.47%
NP 12,421 17,550 19,194 16,590 15,805 8,639 6,605 52.17%
-
NP to SH 10,953 17,046 19,097 16,473 15,234 9,434 7,229 31.81%
-
Tax Rate 23.29% 20.71% 29.01% 24.52% 50.00% 42.26% 35.16% -
Total Cost 96,094 141,721 167,998 110,903 134,404 71,814 73,229 19.80%
-
Net Worth 464,216 492,351 463,493 455,537 421,376 422,921 367,311 16.84%
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 - 8,133 - -
Div Payout % - - - 84.65% - 86.21% - -
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 464,216 492,351 463,493 455,537 421,376 422,921 367,311 16.84%
NOSH 494,594 494,594 475,466 466,839 451,476 441,515 390,756 16.96%
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 11.45% 11.02% 10.25% 13.01% 10.52% 10.74% 8.27% -
ROE 2.36% 3.46% 4.12% 3.62% 3.62% 2.23% 1.97% -
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 23.14 33.97 40.79 27.43 36.72 19.78 20.43 8.63%
EPS 2.34 3.64 4.16 3.54 3.72 2.32 1.85 16.90%
DPS 0.00 0.00 0.00 3.00 0.00 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 19.96 29.29 34.43 23.45 27.62 14.80 14.68 22.66%
EPS 2.01 3.13 3.51 3.03 2.80 1.73 1.33 31.59%
DPS 0.00 0.00 0.00 2.56 0.00 1.50 0.00 -
NAPS 0.8537 0.9055 0.8524 0.8378 0.7749 0.7778 0.6755 16.84%
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 3.69 3.27 2.94 5.83 5.26 8.59 6.85 -33.72%
P/EPS 36.60 30.53 28.84 45.15 51.83 73.28 75.68 -38.30%
EY 2.73 3.28 3.47 2.21 1.93 1.36 1.32 62.11%
DY 0.00 0.00 0.00 1.87 0.00 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 4.75 2.75 3.48 4.08 5.09 9.70 8.32 -31.10%
P/EPS 47.09 25.72 34.12 31.60 50.22 82.76 91.89 -35.88%
EY 2.12 3.89 2.93 3.16 1.99 1.21 1.09 55.62%
DY 0.00 0.00 0.00 2.68 0.00 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