[GBGAQRS] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 11.91%
YoY- 152.61%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 545,347 437,989 469,436 405,293 393,849 409,350 330,058 39.89%
PBT 95,592 78,740 82,614 64,510 57,795 64,341 43,649 68.88%
Tax -35,364 -31,101 -33,044 -23,862 -21,561 -20,907 -15,396 74.35%
NP 60,228 47,639 49,570 40,648 36,234 43,434 28,253 65.86%
-
NP to SH 60,238 48,370 48,039 40,200 35,923 35,022 22,631 92.40%
-
Tax Rate 36.99% 39.50% 40.00% 36.99% 37.31% 32.49% 35.27% -
Total Cost 485,119 390,350 419,866 364,645 357,615 365,916 301,805 37.33%
-
Net Worth 463,493 455,537 421,376 422,921 367,311 359,579 344,317 21.98%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 22,078 22,078 8,133 8,133 - - - -
Div Payout % 36.65% 45.64% 16.93% 20.23% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 463,493 455,537 421,376 422,921 367,311 359,579 344,317 21.98%
NOSH 475,466 466,839 451,476 441,515 390,756 390,847 391,269 13.91%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.04% 10.88% 10.56% 10.03% 9.20% 10.61% 8.56% -
ROE 13.00% 10.62% 11.40% 9.51% 9.78% 9.74% 6.57% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 118.84 94.22 114.75 99.67 100.79 104.73 84.36 25.74%
EPS 13.13 10.41 11.74 9.89 9.19 8.96 5.78 73.06%
DPS 4.81 4.75 1.99 2.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 1.03 1.04 0.94 0.92 0.88 9.64%
Adjusted Per Share Value based on latest NOSH - 441,515
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 100.26 80.52 86.30 74.51 72.41 75.26 60.68 39.89%
EPS 11.07 8.89 8.83 7.39 6.60 6.44 4.16 92.37%
DPS 4.06 4.06 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.8521 0.8375 0.7747 0.7775 0.6753 0.6611 0.633 21.98%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.20 1.60 1.93 1.70 1.40 1.29 0.905 -
P/RPS 1.01 1.70 1.68 1.71 1.39 1.23 1.07 -3.78%
P/EPS 9.14 15.38 16.44 17.20 15.23 14.40 15.65 -30.19%
EY 10.94 6.50 6.08 5.82 6.57 6.95 6.39 43.25%
DY 4.01 2.97 1.03 1.18 0.00 0.00 0.00 -
P/NAPS 1.19 1.63 1.87 1.63 1.49 1.40 1.03 10.13%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/07/18 14/05/18 08/02/18 24/11/17 24/08/17 22/05/17 23/02/17 -
Price 1.42 1.12 1.87 1.95 1.70 1.44 1.08 -
P/RPS 1.19 1.19 1.63 1.96 1.69 1.37 1.28 -4.75%
P/EPS 10.82 10.76 15.93 19.73 18.49 16.07 18.67 -30.55%
EY 9.24 9.29 6.28 5.07 5.41 6.22 5.36 43.91%
DY 3.39 4.24 1.06 1.03 0.00 0.00 0.00 -
P/NAPS 1.41 1.14 1.82 1.88 1.81 1.57 1.23 9.55%

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