[GBGAQRS] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -53.87%
YoY- -49.29%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 509,972 635,760 318,592 421,576 590,652 333,900 328,940 7.57%
PBT 87,912 103,408 20,640 31,448 101,260 55,508 36,444 15.79%
Tax -21,552 -29,324 -7,280 -11,100 -28,812 -16,860 -12,392 9.65%
NP 66,360 74,084 13,360 20,348 72,448 38,648 24,052 18.42%
-
NP to SH 65,892 64,568 15,004 24,428 48,168 30,300 22,548 19.55%
-
Tax Rate 24.52% 28.36% 35.27% 35.30% 28.45% 30.37% 34.00% -
Total Cost 443,612 561,676 305,232 401,228 518,204 295,252 304,888 6.44%
-
Net Worth 455,537 359,579 324,305 338,413 262,863 224,049 129,181 23.36%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 55,780 - - - - - - -
Div Payout % 84.65% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 455,537 359,579 324,305 338,413 262,863 224,049 129,181 23.36%
NOSH 466,839 390,847 390,729 388,980 355,221 355,633 293,593 8.03%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.01% 11.65% 4.19% 4.83% 12.27% 11.57% 7.31% -
ROE 14.46% 17.96% 4.63% 7.22% 18.32% 13.52% 17.45% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 109.71 162.66 81.54 108.38 166.28 93.89 112.04 -0.34%
EPS 14.16 16.52 3.84 6.28 13.56 8.52 7.68 10.72%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.83 0.87 0.74 0.63 0.44 14.27%
Adjusted Per Share Value based on latest NOSH - 388,980
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 93.76 116.88 58.57 77.50 108.59 61.39 60.47 7.58%
EPS 12.11 11.87 2.76 4.49 8.86 5.57 4.15 19.53%
DPS 10.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8375 0.6611 0.5962 0.6222 0.4833 0.4119 0.2375 23.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 1.60 1.29 0.855 1.26 1.36 0.925 0.00 -
P/RPS 1.46 0.79 1.05 1.16 0.82 0.99 0.00 -
P/EPS 11.29 7.81 22.27 20.06 10.03 10.86 0.00 -
EY 8.86 12.81 4.49 4.98 9.97 9.21 0.00 -
DY 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.40 1.03 1.45 1.84 1.47 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 22/05/17 27/05/16 21/05/15 21/05/14 28/05/13 24/07/12 -
Price 1.12 1.44 0.95 1.31 1.10 1.17 0.00 -
P/RPS 1.02 0.89 1.17 1.21 0.66 1.25 0.00 -
P/EPS 7.90 8.72 24.74 20.86 8.11 13.73 0.00 -
EY 12.66 11.47 4.04 4.79 12.33 7.28 0.00 -
DY 10.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.57 1.14 1.51 1.49 1.86 0.00 -

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