[GBGAQRS] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 255.22%
YoY- -38.58%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 345,384 509,972 635,760 318,592 421,576 590,652 333,900 0.56%
PBT 51,052 87,912 103,408 20,640 31,448 101,260 55,508 -1.38%
Tax -7,012 -21,552 -29,324 -7,280 -11,100 -28,812 -16,860 -13.59%
NP 44,040 66,360 74,084 13,360 20,348 72,448 38,648 2.19%
-
NP to SH 45,024 65,892 64,568 15,004 24,428 48,168 30,300 6.82%
-
Tax Rate 13.74% 24.52% 28.36% 35.27% 35.30% 28.45% 30.37% -
Total Cost 301,344 443,612 561,676 305,232 401,228 518,204 295,252 0.34%
-
Net Worth 482,603 455,537 359,579 324,305 338,413 262,863 224,049 13.63%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 55,780 - - - - - -
Div Payout % - 84.65% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 482,603 455,537 359,579 324,305 338,413 262,863 224,049 13.63%
NOSH 494,594 466,839 390,847 390,729 388,980 355,221 355,633 5.64%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.75% 13.01% 11.65% 4.19% 4.83% 12.27% 11.57% -
ROE 9.33% 14.46% 17.96% 4.63% 7.22% 18.32% 13.52% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 70.85 109.71 162.66 81.54 108.38 166.28 93.89 -4.58%
EPS 9.24 14.16 16.52 3.84 6.28 13.56 8.52 1.36%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.92 0.83 0.87 0.74 0.63 7.82%
Adjusted Per Share Value based on latest NOSH - 390,729
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 63.50 93.76 116.88 58.57 77.50 108.59 61.39 0.56%
EPS 8.28 12.11 11.87 2.76 4.49 8.86 5.57 6.82%
DPS 0.00 10.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8872 0.8375 0.6611 0.5962 0.6222 0.4833 0.4119 13.63%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.33 1.60 1.29 0.855 1.26 1.36 0.925 -
P/RPS 1.88 1.46 0.79 1.05 1.16 0.82 0.99 11.27%
P/EPS 14.40 11.29 7.81 22.27 20.06 10.03 10.86 4.81%
EY 6.94 8.86 12.81 4.49 4.98 9.97 9.21 -4.60%
DY 0.00 7.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.63 1.40 1.03 1.45 1.84 1.47 -1.53%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 14/05/18 22/05/17 27/05/16 21/05/15 21/05/14 28/05/13 -
Price 1.34 1.12 1.44 0.95 1.31 1.10 1.17 -
P/RPS 1.89 1.02 0.89 1.17 1.21 0.66 1.25 7.13%
P/EPS 14.51 7.90 8.72 24.74 20.86 8.11 13.73 0.92%
EY 6.89 12.66 11.47 4.04 4.79 12.33 7.28 -0.91%
DY 0.00 10.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.14 1.57 1.14 1.51 1.49 1.86 -5.19%

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