[GBGAQRS] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
18-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.64%
YoY- 68.78%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 482,123 541,324 582,471 624,165 545,347 437,989 469,436 1.79%
PBT 67,847 78,129 87,344 102,765 95,592 78,740 82,614 -12.33%
Tax -15,764 -17,954 -21,589 -33,626 -35,364 -31,101 -33,044 -39.02%
NP 52,083 60,175 65,755 69,139 60,228 47,639 49,570 3.36%
-
NP to SH 49,796 58,352 63,569 67,850 60,238 48,370 48,039 2.43%
-
Tax Rate 23.23% 22.98% 24.72% 32.72% 36.99% 39.50% 40.00% -
Total Cost 430,040 481,149 516,716 555,026 485,119 390,350 419,866 1.61%
-
Net Worth 499,737 482,603 464,216 492,351 463,493 455,537 421,376 12.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 13,945 13,945 22,078 22,078 8,133 -
Div Payout % - - 21.94% 20.55% 36.65% 45.64% 16.93% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 499,737 482,603 464,216 492,351 463,493 455,537 421,376 12.07%
NOSH 494,594 494,594 494,594 494,594 475,466 466,839 451,476 6.28%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.80% 11.12% 11.29% 11.08% 11.04% 10.88% 10.56% -
ROE 9.96% 12.09% 13.69% 13.78% 13.00% 10.62% 11.40% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 98.40 111.05 124.22 133.11 118.84 94.22 114.75 -9.76%
EPS 10.16 11.97 13.56 14.47 13.13 10.41 11.74 -9.21%
DPS 0.00 0.00 2.97 2.97 4.81 4.75 1.99 -
NAPS 1.02 0.99 0.99 1.05 1.01 0.98 1.03 -0.65%
Adjusted Per Share Value based on latest NOSH - 494,594
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 88.64 99.52 107.08 114.75 100.26 80.52 86.30 1.80%
EPS 9.15 10.73 11.69 12.47 11.07 8.89 8.83 2.40%
DPS 0.00 0.00 2.56 2.56 4.06 4.06 1.50 -
NAPS 0.9187 0.8872 0.8534 0.9052 0.8521 0.8375 0.7747 12.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.36 1.33 0.855 1.11 1.20 1.60 1.93 -
P/RPS 1.38 1.20 0.69 0.83 1.01 1.70 1.68 -12.32%
P/EPS 13.38 11.11 6.31 7.67 9.14 15.38 16.44 -12.86%
EY 7.47 9.00 15.86 13.04 10.94 6.50 6.08 14.75%
DY 0.00 0.00 3.48 2.68 4.01 2.97 1.03 -
P/NAPS 1.33 1.34 0.86 1.06 1.19 1.63 1.87 -20.37%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 17/05/19 28/02/19 18/10/18 27/07/18 14/05/18 08/02/18 -
Price 1.22 1.34 1.10 0.935 1.42 1.12 1.87 -
P/RPS 1.24 1.21 0.89 0.70 1.19 1.19 1.63 -16.70%
P/EPS 12.00 11.19 8.11 6.46 10.82 10.76 15.93 -17.25%
EY 8.33 8.93 12.32 15.48 9.24 9.29 6.28 20.78%
DY 0.00 0.00 2.70 3.18 3.39 4.24 1.06 -
P/NAPS 1.20 1.35 1.11 0.89 1.41 1.14 1.82 -24.30%

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