[GBGAQRS] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -5.5%
YoY- -55.77%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 629,370 477,548 349,966 382,542 557,650 373,458 287,618 13.93%
PBT 98,034 72,078 43,786 31,048 103,844 95,110 43,932 14.30%
Tax -26,466 -21,826 -9,496 -11,190 -29,842 -23,242 -13,168 12.33%
NP 71,568 50,252 34,290 19,858 74,002 71,868 30,764 15.10%
-
NP to SH 71,140 46,742 20,048 23,084 52,196 61,226 29,360 15.88%
-
Tax Rate 27.00% 30.28% 21.69% 36.04% 28.74% 24.44% 29.97% -
Total Cost 557,802 427,296 315,676 362,684 483,648 301,590 256,854 13.79%
-
Net Worth 463,493 366,756 331,533 344,710 269,490 241,775 137,991 22.36%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 463,493 366,756 331,533 344,710 269,490 241,775 137,991 22.36%
NOSH 475,466 390,166 390,038 387,315 354,592 355,551 293,600 8.36%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.37% 10.52% 9.80% 5.19% 13.27% 19.24% 10.70% -
ROE 15.35% 12.74% 6.05% 6.70% 19.37% 25.32% 21.28% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 137.15 122.40 89.73 98.77 157.27 105.04 97.96 5.76%
EPS 15.50 11.98 5.14 5.96 14.72 17.22 10.00 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.94 0.85 0.89 0.76 0.68 0.47 13.59%
Adjusted Per Share Value based on latest NOSH - 388,214
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 115.75 87.82 64.36 70.35 102.56 68.68 52.90 13.93%
EPS 13.08 8.60 3.69 4.25 9.60 11.26 5.40 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8524 0.6745 0.6097 0.634 0.4956 0.4446 0.2538 22.36%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 1.20 1.40 0.95 1.12 1.21 1.30 0.00 -
P/RPS 0.87 1.14 1.06 1.13 0.77 1.24 0.00 -
P/EPS 7.74 11.69 18.48 18.79 8.22 7.55 0.00 -
EY 12.92 8.56 5.41 5.32 12.17 13.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.49 1.12 1.26 1.59 1.91 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/07/18 24/08/17 18/08/16 20/08/15 28/08/14 27/08/13 29/08/12 -
Price 1.42 1.70 1.11 0.84 1.70 1.35 1.14 -
P/RPS 1.04 1.39 1.24 0.85 1.08 1.29 1.16 -1.80%
P/EPS 9.16 14.19 21.60 14.09 11.55 7.84 11.40 -3.57%
EY 10.92 7.05 4.63 7.10 8.66 12.76 8.77 3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.81 1.31 0.94 2.24 1.99 2.43 -8.66%

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