[GBGAQRS] YoY TTM 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- -840.69%
YoY- -118.26%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM 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 72,504 31,891 18.27%
Tax -21,589 -33,044 -15,396 -8,307 -32,955 -21,148 -9,582 14.49%
NP 65,755 49,570 28,253 -16,181 73,301 51,356 22,309 19.73%
-
NP to SH 63,569 48,039 22,631 -9,666 52,949 42,839 21,614 19.68%
-
Tax Rate 24.72% 40.00% 35.27% - 31.01% 29.17% 30.05% -
Total Cost 516,716 419,866 301,805 288,692 460,862 354,952 297,218 9.65%
-
Net Worth 464,216 421,376 344,317 323,584 315,622 252,071 213,544 13.80%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,945 8,133 - - - - 4,972 18.74%
Div Payout % 21.94% 16.93% - - - - 23.00% -
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 464,216 421,376 344,317 323,584 315,622 252,071 213,544 13.80%
NOSH 494,594 451,476 391,269 394,615 367,003 355,030 318,723 7.59%
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% 8.56% -5.94% 13.72% 12.64% 6.98% -
ROE 13.69% 11.40% 6.57% -2.99% 16.78% 16.99% 10.12% -
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 84.36 69.06 145.55 114.44 100.25 3.63%
EPS 13.56 11.74 5.78 -2.45 14.43 12.07 6.78 12.24%
DPS 2.97 1.99 0.00 0.00 0.00 0.00 1.56 11.32%
NAPS 0.99 1.03 0.88 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 107.12 86.33 60.70 50.12 98.24 74.72 58.76 10.52%
EPS 11.69 8.83 4.16 -1.78 9.74 7.88 3.97 19.71%
DPS 2.56 1.50 0.00 0.00 0.00 0.00 0.91 18.80%
NAPS 0.8537 0.7749 0.6332 0.5951 0.5805 0.4636 0.3927 13.81%
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 1.20 0.86 0.93 1.09 -7.33%
P/EPS 6.31 16.44 15.65 -33.88 8.66 8.78 16.07 -14.42%
EY 15.86 6.08 6.39 -2.95 11.54 11.38 6.22 16.87%
DY 3.48 1.03 0.00 0.00 0.00 0.00 1.43 15.96%
P/NAPS 0.86 1.87 1.03 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 1.23 0.87 0.96 1.15 -4.17%
P/EPS 8.11 15.93 18.67 -34.70 8.73 9.12 16.96 -11.56%
EY 12.32 6.28 5.36 -2.88 11.45 10.97 5.90 13.04%
DY 2.70 1.06 0.00 0.00 0.00 0.00 1.36 12.10%
P/NAPS 1.11 1.82 1.23 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