[GBGAQRS] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 5.66%
YoY- -246.62%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 330,773 192,142 412,979 582,471 469,436 330,058 272,511 3.27%
PBT 24,341 -59,586 50,509 87,344 82,614 43,649 -7,874 -
Tax -7,747 3,776 -11,399 -21,589 -33,044 -15,396 -8,307 -1.15%
NP 16,594 -55,810 39,110 65,755 49,570 28,253 -16,181 -
-
NP to SH 16,280 -56,478 38,521 63,569 48,039 22,631 -9,666 -
-
Tax Rate 31.83% - 22.57% 24.72% 40.00% 35.27% - -
Total Cost 314,179 247,952 373,869 516,716 419,866 301,805 288,692 1.41%
-
Net Worth 483,066 449,020 509,628 464,216 421,376 344,317 323,584 6.89%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 4,934 7,350 13,945 8,133 - - -
Div Payout % - 0.00% 19.08% 21.94% 16.93% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 483,066 449,020 509,628 464,216 421,376 344,317 323,584 6.89%
NOSH 543,937 494,594 494,594 494,594 451,476 391,269 394,615 5.48%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.02% -29.05% 9.47% 11.29% 10.56% 8.56% -5.94% -
ROE 3.37% -12.58% 7.56% 13.69% 11.40% 6.57% -2.99% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 60.94 38.94 84.28 124.22 114.75 84.36 69.06 -2.06%
EPS 3.00 -11.45 7.86 13.56 11.74 5.78 -2.45 -
DPS 0.00 1.00 1.50 2.97 1.99 0.00 0.00 -
NAPS 0.89 0.91 1.04 0.99 1.03 0.88 0.82 1.37%
Adjusted Per Share Value based on latest NOSH - 494,594
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 60.83 35.34 75.95 107.12 86.33 60.70 50.12 3.27%
EPS 2.99 -10.39 7.08 11.69 8.83 4.16 -1.78 -
DPS 0.00 0.91 1.35 2.56 1.50 0.00 0.00 -
NAPS 0.8884 0.8258 0.9372 0.8537 0.7749 0.6332 0.5951 6.89%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.445 0.68 1.18 0.855 1.93 0.905 0.83 -
P/RPS 0.73 1.75 1.40 0.69 1.68 1.07 1.20 -7.94%
P/EPS 14.84 -5.94 15.01 6.31 16.44 15.65 -33.88 -
EY 6.74 -16.83 6.66 15.86 6.08 6.39 -2.95 -
DY 0.00 1.47 1.27 3.48 1.03 0.00 0.00 -
P/NAPS 0.50 0.75 1.13 0.86 1.87 1.03 1.01 -11.04%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 26/02/21 28/02/20 28/02/19 08/02/18 23/02/17 26/02/16 -
Price 0.375 0.61 1.01 1.10 1.87 1.08 0.85 -
P/RPS 0.62 1.57 1.20 0.89 1.63 1.28 1.23 -10.78%
P/EPS 12.50 -5.33 12.85 8.11 15.93 18.67 -34.70 -
EY 8.00 -18.76 7.78 12.32 6.28 5.36 -2.88 -
DY 0.00 1.64 1.49 2.70 1.06 0.00 0.00 -
P/NAPS 0.42 0.67 0.97 1.11 1.82 1.23 1.04 -14.01%

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