[GBGAQRS] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.05%
YoY- -118.26%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 582,471 469,436 330,058 272,511 534,163 406,308 319,527 10.52%
PBT 87,344 82,614 43,649 -7,874 106,256 72,506 31,892 18.27%
Tax -21,589 -33,044 -15,366 -8,307 -32,955 -21,149 -9,582 14.49%
NP 65,755 49,570 28,283 -16,181 73,301 51,357 22,310 19.72%
-
NP to SH 63,569 48,038 22,576 -9,666 52,949 42,840 21,613 19.68%
-
Tax Rate 24.72% 40.00% 35.20% - 31.01% 29.17% 30.05% -
Total Cost 516,716 419,866 301,775 288,692 460,862 354,951 297,217 9.65%
-
Net Worth 464,216 421,376 351,529 319,154 316,024 252,384 214,529 13.72%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 8,182 - - - 6,789 4,995 -
Div Payout % - 17.03% - - - 15.85% 23.11% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 464,216 421,376 351,529 319,154 316,024 252,384 214,529 13.72%
NOSH 494,594 451,476 390,588 389,212 367,470 355,470 320,192 7.51%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.29% 10.56% 8.57% -5.94% 13.72% 12.64% 6.98% -
ROE 13.69% 11.40% 6.42% -3.03% 16.75% 16.97% 10.07% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 124.22 114.75 84.50 70.02 145.36 114.30 99.79 3.71%
EPS 13.56 11.74 5.78 -2.49 14.41 12.05 6.75 12.32%
DPS 0.00 2.00 0.00 0.00 0.00 1.91 1.56 -
NAPS 0.99 1.03 0.90 0.82 0.86 0.71 0.67 6.72%
Adjusted Per Share Value based on latest NOSH - 394,615
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 107.08 86.30 60.68 50.10 98.20 74.70 58.74 10.52%
EPS 11.69 8.83 4.15 -1.78 9.73 7.88 3.97 19.71%
DPS 0.00 1.50 0.00 0.00 0.00 1.25 0.92 -
NAPS 0.8534 0.7747 0.6463 0.5867 0.581 0.464 0.3944 13.72%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.855 1.93 0.905 0.83 1.25 1.06 1.09 -
P/RPS 0.69 1.68 1.07 1.19 0.86 0.93 1.09 -7.33%
P/EPS 6.31 16.44 15.66 -33.42 8.68 8.80 16.15 -14.49%
EY 15.86 6.08 6.39 -2.99 11.53 11.37 6.19 16.96%
DY 0.00 1.04 0.00 0.00 0.00 1.80 1.43 -
P/NAPS 0.86 1.87 1.01 1.01 1.45 1.49 1.63 -10.10%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 08/02/18 23/02/17 26/02/16 25/02/15 28/02/14 26/02/13 -
Price 1.10 1.87 1.08 0.85 1.26 1.10 1.15 -
P/RPS 0.89 1.63 1.28 1.21 0.87 0.96 1.15 -4.17%
P/EPS 8.11 15.93 18.69 -34.23 8.74 9.13 17.04 -11.63%
EY 12.32 6.28 5.35 -2.92 11.44 10.96 5.87 13.14%
DY 0.00 1.07 0.00 0.00 0.00 1.74 1.36 -
P/NAPS 1.11 1.82 1.20 1.04 1.47 1.55 1.72 -7.03%

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