[GBGAQRS] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 24.54%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 541,324 582,471 624,165 545,347 437,989 469,436 405,293 21.30%
PBT 78,129 87,344 102,765 95,592 78,740 82,614 64,510 13.63%
Tax -17,954 -21,589 -33,626 -35,364 -31,101 -33,044 -23,862 -17.28%
NP 60,175 65,755 69,139 60,228 47,639 49,570 40,648 29.92%
-
NP to SH 58,352 63,569 67,850 60,238 48,370 48,039 40,200 28.22%
-
Tax Rate 22.98% 24.72% 32.72% 36.99% 39.50% 40.00% 36.99% -
Total Cost 481,149 516,716 555,026 485,119 390,350 419,866 364,645 20.32%
-
Net Worth 482,603 464,216 492,351 463,493 455,537 421,376 422,921 9.20%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 13,945 13,945 22,078 22,078 8,133 8,133 -
Div Payout % - 21.94% 20.55% 36.65% 45.64% 16.93% 20.23% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 482,603 464,216 492,351 463,493 455,537 421,376 422,921 9.20%
NOSH 494,594 494,594 494,594 475,466 466,839 451,476 441,515 7.86%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.12% 11.29% 11.08% 11.04% 10.88% 10.56% 10.03% -
ROE 12.09% 13.69% 13.78% 13.00% 10.62% 11.40% 9.51% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 111.05 124.22 133.11 118.84 94.22 114.75 99.67 7.48%
EPS 11.97 13.56 14.47 13.13 10.41 11.74 9.89 13.58%
DPS 0.00 2.97 2.97 4.81 4.75 1.99 2.00 -
NAPS 0.99 0.99 1.05 1.01 0.98 1.03 1.04 -3.23%
Adjusted Per Share Value based on latest NOSH - 475,466
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 99.55 107.12 114.79 100.29 80.55 86.33 74.54 21.29%
EPS 10.73 11.69 12.48 11.08 8.90 8.83 7.39 28.25%
DPS 0.00 2.56 2.56 4.06 4.06 1.50 1.50 -
NAPS 0.8875 0.8537 0.9055 0.8524 0.8378 0.7749 0.7778 9.20%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.33 0.855 1.11 1.20 1.60 1.93 1.70 -
P/RPS 1.20 0.69 0.83 1.01 1.70 1.68 1.71 -21.04%
P/EPS 11.11 6.31 7.67 9.14 15.38 16.44 17.20 -25.29%
EY 9.00 15.86 13.04 10.94 6.50 6.08 5.82 33.76%
DY 0.00 3.48 2.68 4.01 2.97 1.03 1.18 -
P/NAPS 1.34 0.86 1.06 1.19 1.63 1.87 1.63 -12.25%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 28/02/19 18/10/18 27/07/18 14/05/18 08/02/18 24/11/17 -
Price 1.34 1.10 0.935 1.42 1.12 1.87 1.95 -
P/RPS 1.21 0.89 0.70 1.19 1.19 1.63 1.96 -27.51%
P/EPS 11.19 8.11 6.46 10.82 10.76 15.93 19.73 -31.50%
EY 8.93 12.32 15.48 9.24 9.29 6.28 5.07 45.89%
DY 0.00 2.70 3.18 3.39 4.24 1.06 1.03 -
P/NAPS 1.35 1.11 0.89 1.41 1.14 1.82 1.88 -19.82%

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