[GBGAQRS] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 128.83%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 337,953 330,773 192,142 412,978 582,471 469,436 330,058 0.39%
PBT 23,698 24,341 -59,586 50,510 87,344 82,614 43,649 -9.67%
Tax -2,864 -7,747 3,777 -11,400 -21,589 -33,044 -15,366 -24.41%
NP 20,834 16,594 -55,809 39,110 65,755 49,570 28,283 -4.96%
-
NP to SH 20,813 16,280 -56,477 38,521 63,569 48,038 22,632 -1.38%
-
Tax Rate 12.09% 31.83% - 22.57% 24.72% 40.00% 35.20% -
Total Cost 317,119 314,179 247,951 373,868 516,716 419,866 301,775 0.82%
-
Net Worth 504,777 483,066 449,020 509,628 464,216 421,376 343,717 6.61%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - 4,934 7,350 - 8,182 - -
Div Payout % - - 0.00% 19.08% - 17.03% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 504,777 483,066 449,020 509,628 464,216 421,376 343,717 6.61%
NOSH 543,937 543,937 494,594 494,594 494,594 451,476 390,588 5.67%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.16% 5.02% -29.05% 9.47% 11.29% 10.56% 8.57% -
ROE 4.12% 3.37% -12.58% 7.56% 13.69% 11.40% 6.58% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 62.26 60.94 38.94 84.28 124.22 114.75 84.50 -4.96%
EPS 3.83 3.07 -11.45 7.86 13.56 11.74 5.80 -6.67%
DPS 0.00 0.00 1.00 1.50 0.00 2.00 0.00 -
NAPS 0.93 0.89 0.91 1.04 0.99 1.03 0.88 0.92%
Adjusted Per Share Value based on latest NOSH - 543,937
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 62.15 60.83 35.34 75.95 107.12 86.33 60.70 0.39%
EPS 3.83 2.99 -10.39 7.08 11.69 8.83 4.16 -1.36%
DPS 0.00 0.00 0.91 1.35 0.00 1.50 0.00 -
NAPS 0.9283 0.8884 0.8258 0.9372 0.8537 0.7749 0.6321 6.61%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.26 0.445 0.68 1.18 0.855 1.93 0.905 -
P/RPS 0.42 0.73 1.75 1.40 0.69 1.68 1.07 -14.42%
P/EPS 6.78 14.84 -5.94 15.01 6.31 16.44 15.62 -12.98%
EY 14.75 6.74 -16.83 6.66 15.86 6.08 6.40 14.92%
DY 0.00 0.00 1.47 1.27 0.00 1.04 0.00 -
P/NAPS 0.28 0.50 0.75 1.13 0.86 1.87 1.03 -19.50%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 26/02/21 28/02/20 28/02/19 08/02/18 23/02/17 -
Price 0.32 0.375 0.61 1.01 1.10 1.87 1.08 -
P/RPS 0.51 0.62 1.57 1.20 0.89 1.63 1.28 -14.21%
P/EPS 8.35 12.50 -5.33 12.85 8.11 15.93 18.64 -12.52%
EY 11.98 8.00 -18.76 7.78 12.32 6.28 5.37 14.30%
DY 0.00 0.00 1.64 1.49 0.00 1.07 0.00 -
P/NAPS 0.34 0.42 0.67 0.97 1.11 1.82 1.23 -19.28%

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