[GBGAQRS] QoQ TTM 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- 0.69%
YoY- 38.11%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 582,471 624,165 545,347 437,989 469,436 405,293 393,849 29.71%
PBT 87,344 102,765 95,592 78,740 82,614 64,510 57,795 31.59%
Tax -21,589 -33,626 -35,364 -31,101 -33,044 -23,862 -21,561 0.08%
NP 65,755 69,139 60,228 47,639 49,570 40,648 36,234 48.61%
-
NP to SH 63,569 67,850 60,238 48,370 48,039 40,200 35,923 46.14%
-
Tax Rate 24.72% 32.72% 36.99% 39.50% 40.00% 36.99% 37.31% -
Total Cost 516,716 555,026 485,119 390,350 419,866 364,645 357,615 27.72%
-
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 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
31/12/18 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 11.29% 11.08% 11.04% 10.88% 10.56% 10.03% 9.20% -
ROE 13.69% 13.78% 13.00% 10.62% 11.40% 9.51% 9.78% -
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 124.22 133.11 118.84 94.22 114.75 99.67 100.79 14.90%
EPS 13.56 14.47 13.13 10.41 11.74 9.89 9.19 29.51%
DPS 2.97 2.97 4.81 4.75 1.99 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 107.12 114.79 100.29 80.55 86.33 74.54 72.43 29.71%
EPS 11.69 12.48 11.08 8.90 8.83 7.39 6.61 46.09%
DPS 2.56 2.56 4.06 4.06 1.50 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 0.69 0.83 1.01 1.70 1.68 1.71 1.39 -37.22%
P/EPS 6.31 7.67 9.14 15.38 16.44 17.20 15.23 -44.33%
EY 15.86 13.04 10.94 6.50 6.08 5.82 6.57 79.66%
DY 3.48 2.68 4.01 2.97 1.03 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 1.95 1.70 -
P/RPS 0.89 0.70 1.19 1.19 1.63 1.96 1.69 -34.71%
P/EPS 8.11 6.46 10.82 10.76 15.93 19.73 18.49 -42.18%
EY 12.32 15.48 9.24 9.29 6.28 5.07 5.41 72.83%
DY 2.70 3.18 3.39 4.24 1.06 1.03 0.00 -
P/NAPS 1.11 0.89 1.41 1.14 1.82 1.88 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