[GBGAQRS] YoY TTM Result on 31-Mar-2015 [#1]

Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -11.21%
YoY- -0.62%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 437,989 409,350 246,765 491,894 470,496 320,767 82,235 32.13%
PBT 78,740 64,341 -10,576 88,803 83,942 36,657 9,111 43.22%
Tax -31,101 -20,907 -7,352 -28,527 -24,136 -10,699 -3,098 46.84%
NP 47,639 43,434 -17,928 60,276 59,806 25,958 6,013 41.17%
-
NP to SH 48,370 35,022 -12,022 47,014 47,306 23,552 5,637 43.05%
-
Tax Rate 39.50% 32.49% - 32.12% 28.75% 29.19% 34.00% -
Total Cost 390,350 365,916 264,693 431,618 410,690 294,809 76,222 31.27%
-
Net Worth 455,537 359,579 324,305 338,413 262,863 224,049 129,181 23.36%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 22,078 - - - - 4,972 - -
Div Payout % 45.64% - - - - 21.11% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 455,537 359,579 324,305 338,413 262,863 224,049 129,181 23.36%
NOSH 466,839 390,847 390,729 388,980 355,221 355,633 293,593 8.03%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.88% 10.61% -7.27% 12.25% 12.71% 8.09% 7.31% -
ROE 10.62% 9.74% -3.71% 13.89% 18.00% 10.51% 4.36% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 94.22 104.73 63.16 126.46 132.45 90.20 28.01 22.39%
EPS 10.41 8.96 -3.08 12.09 13.32 6.62 1.92 32.52%
DPS 4.75 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.98 0.92 0.83 0.87 0.74 0.63 0.44 14.27%
Adjusted Per Share Value based on latest NOSH - 388,980
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 80.52 75.26 45.37 90.43 86.50 58.97 15.12 32.13%
EPS 8.89 6.44 -2.21 8.64 8.70 4.33 1.04 42.96%
DPS 4.06 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.8375 0.6611 0.5962 0.6222 0.4833 0.4119 0.2375 23.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 1.60 1.29 0.855 1.26 1.36 0.925 0.00 -
P/RPS 1.70 1.23 1.35 1.00 1.03 1.03 0.00 -
P/EPS 15.38 14.40 -27.79 10.42 10.21 13.97 0.00 -
EY 6.50 6.95 -3.60 9.59 9.79 7.16 0.00 -
DY 2.97 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 1.63 1.40 1.03 1.45 1.84 1.47 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 22/05/17 27/05/16 21/05/15 21/05/14 28/05/13 - -
Price 1.12 1.44 0.95 1.31 1.10 1.17 0.00 -
P/RPS 1.19 1.37 1.50 1.04 0.83 1.30 0.00 -
P/EPS 10.76 16.07 -30.88 10.84 8.26 17.67 0.00 -
EY 9.29 6.22 -3.24 9.23 12.11 5.66 0.00 -
DY 4.24 0.00 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 1.14 1.57 1.14 1.51 1.49 1.86 0.00 -

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