[GBGAQRS] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 48.71%
YoY- 333.56%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 412,978 582,471 469,436 330,058 272,511 534,163 406,308 0.27%
PBT 50,510 87,344 82,614 43,649 -7,874 106,256 72,506 -5.84%
Tax -11,400 -21,589 -33,044 -15,366 -8,307 -32,955 -21,149 -9.78%
NP 39,110 65,755 49,570 28,283 -16,181 73,301 51,357 -4.43%
-
NP to SH 38,521 63,569 48,038 22,576 -9,666 52,949 42,840 -1.75%
-
Tax Rate 22.57% 24.72% 40.00% 35.20% - 31.01% 29.17% -
Total Cost 373,868 516,716 419,866 301,775 288,692 460,862 354,951 0.86%
-
Net Worth 509,628 464,216 421,376 351,529 319,154 316,024 252,384 12.41%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 7,350 - 8,182 - - - 6,789 1.33%
Div Payout % 19.08% - 17.03% - - - 15.85% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 509,628 464,216 421,376 351,529 319,154 316,024 252,384 12.41%
NOSH 494,594 494,594 451,476 390,588 389,212 367,470 355,470 5.65%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.47% 11.29% 10.56% 8.57% -5.94% 13.72% 12.64% -
ROE 7.56% 13.69% 11.40% 6.42% -3.03% 16.75% 16.97% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 84.28 124.22 114.75 84.50 70.02 145.36 114.30 -4.94%
EPS 7.86 13.56 11.74 5.78 -2.49 14.41 12.05 -6.87%
DPS 1.50 0.00 2.00 0.00 0.00 0.00 1.91 -3.94%
NAPS 1.04 0.99 1.03 0.90 0.82 0.86 0.71 6.56%
Adjusted Per Share Value based on latest NOSH - 391,269
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 75.92 107.08 86.30 60.68 50.10 98.20 74.70 0.27%
EPS 7.08 11.69 8.83 4.15 -1.78 9.73 7.88 -1.76%
DPS 1.35 0.00 1.50 0.00 0.00 0.00 1.25 1.29%
NAPS 0.9369 0.8534 0.7747 0.6463 0.5867 0.581 0.464 12.41%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.18 0.855 1.93 0.905 0.83 1.25 1.06 -
P/RPS 1.40 0.69 1.68 1.07 1.19 0.86 0.93 7.05%
P/EPS 15.01 6.31 16.44 15.66 -33.42 8.68 8.80 9.30%
EY 6.66 15.86 6.08 6.39 -2.99 11.53 11.37 -8.52%
DY 1.27 0.00 1.04 0.00 0.00 0.00 1.80 -5.64%
P/NAPS 1.13 0.86 1.87 1.01 1.01 1.45 1.49 -4.50%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 08/02/18 23/02/17 26/02/16 25/02/15 28/02/14 -
Price 1.01 1.10 1.87 1.08 0.85 1.26 1.10 -
P/RPS 1.20 0.89 1.63 1.28 1.21 0.87 0.96 3.78%
P/EPS 12.85 8.11 15.93 18.69 -34.23 8.74 9.13 5.85%
EY 7.78 12.32 6.28 5.35 -2.92 11.44 10.96 -5.54%
DY 1.49 0.00 1.07 0.00 0.00 0.00 1.74 -2.55%
P/NAPS 0.97 1.11 1.82 1.20 1.04 1.47 1.55 -7.51%

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