[GBGAQRS] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -8.21%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 412,979 441,645 482,123 541,324 582,471 624,165 545,347 -16.87%
PBT 50,509 62,175 67,847 78,129 87,344 102,765 95,592 -34.56%
Tax -11,399 -16,298 -15,764 -17,954 -21,589 -33,626 -35,364 -52.89%
NP 39,110 45,877 52,083 60,175 65,755 69,139 60,228 -24.95%
-
NP to SH 38,521 44,071 49,796 58,352 63,569 67,850 60,238 -25.71%
-
Tax Rate 22.57% 26.21% 23.23% 22.98% 24.72% 32.72% 36.99% -
Total Cost 373,869 395,768 430,040 481,149 516,716 555,026 485,119 -15.90%
-
Net Worth 509,628 509,628 499,737 482,603 464,216 492,351 463,493 6.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,350 7,350 - - 13,945 13,945 22,078 -51.86%
Div Payout % 19.08% 16.68% - - 21.94% 20.55% 36.65% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 509,628 509,628 499,737 482,603 464,216 492,351 463,493 6.51%
NOSH 494,594 494,594 494,594 494,594 494,594 494,594 475,466 2.65%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.47% 10.39% 10.80% 11.12% 11.29% 11.08% 11.04% -
ROE 7.56% 8.65% 9.96% 12.09% 13.69% 13.78% 13.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 84.28 90.13 98.40 111.05 124.22 133.11 118.84 -20.42%
EPS 7.86 8.99 10.16 11.97 13.56 14.47 13.13 -28.90%
DPS 1.50 1.50 0.00 0.00 2.97 2.97 4.81 -53.91%
NAPS 1.04 1.04 1.02 0.99 0.99 1.05 1.01 1.96%
Adjusted Per Share Value based on latest NOSH - 494,594
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 75.92 81.19 88.64 99.52 107.08 114.75 100.26 -16.87%
EPS 7.08 8.10 9.15 10.73 11.69 12.47 11.07 -25.70%
DPS 1.35 1.35 0.00 0.00 2.56 2.56 4.06 -51.90%
NAPS 0.9369 0.9369 0.9187 0.8872 0.8534 0.9052 0.8521 6.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.18 1.25 1.36 1.33 0.855 1.11 1.20 -
P/RPS 1.40 1.39 1.38 1.20 0.69 0.83 1.01 24.24%
P/EPS 15.01 13.90 13.38 11.11 6.31 7.67 9.14 39.06%
EY 6.66 7.19 7.47 9.00 15.86 13.04 10.94 -28.10%
DY 1.27 1.20 0.00 0.00 3.48 2.68 4.01 -53.43%
P/NAPS 1.13 1.20 1.33 1.34 0.86 1.06 1.19 -3.38%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 22/08/19 17/05/19 28/02/19 18/10/18 27/07/18 -
Price 1.01 1.21 1.22 1.34 1.10 0.935 1.42 -
P/RPS 1.20 1.34 1.24 1.21 0.89 0.70 1.19 0.55%
P/EPS 12.85 13.45 12.00 11.19 8.11 6.46 10.82 12.11%
EY 7.78 7.43 8.33 8.93 12.32 15.48 9.24 -10.80%
DY 1.49 1.24 0.00 0.00 2.70 3.18 3.39 -42.10%
P/NAPS 0.97 1.16 1.20 1.35 1.11 0.89 1.41 -22.01%

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