[GBGAQRS] QoQ Annualized 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- 11.53%
YoY- 333.56%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 425,636 477,548 635,760 330,058 325,322 349,966 318,592 21.28%
PBT 68,001 72,078 103,408 43,649 40,186 43,786 20,640 121.25%
Tax -22,981 -21,826 -29,324 -15,366 -11,653 -9,496 -7,280 115.04%
NP 45,020 50,252 74,084 28,283 28,533 34,290 13,360 124.60%
-
NP to SH 43,740 46,742 64,568 22,576 20,241 20,048 15,004 103.93%
-
Tax Rate 33.80% 30.28% 28.36% 35.20% 29.00% 21.69% 35.27% -
Total Cost 380,616 427,296 561,676 301,775 296,789 315,676 305,232 15.83%
-
Net Worth 422,921 366,756 359,579 351,529 335,621 331,533 324,305 19.34%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 10,844 - - - - - - -
Div Payout % 24.79% - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 422,921 366,756 359,579 351,529 335,621 331,533 324,305 19.34%
NOSH 441,515 390,166 390,847 390,588 390,257 390,038 390,729 8.47%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.58% 10.52% 11.65% 8.57% 8.77% 9.80% 4.19% -
ROE 10.34% 12.74% 17.96% 6.42% 6.03% 6.05% 4.63% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 104.67 122.40 162.66 84.50 83.36 89.73 81.54 18.09%
EPS 10.76 11.98 16.52 5.78 5.19 5.14 3.84 98.63%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.94 0.92 0.90 0.86 0.85 0.83 16.21%
Adjusted Per Share Value based on latest NOSH - 391,269
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.25 87.79 116.88 60.68 59.81 64.34 58.57 21.28%
EPS 8.04 8.59 11.87 4.15 3.72 3.69 2.76 103.83%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7775 0.6743 0.6611 0.6463 0.617 0.6095 0.5962 19.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.70 1.40 1.29 0.905 0.95 0.95 0.855 -
P/RPS 1.62 1.14 0.79 1.07 1.14 1.06 1.05 33.48%
P/EPS 15.81 11.69 7.81 15.66 18.32 18.48 22.27 -20.40%
EY 6.33 8.56 12.81 6.39 5.46 5.41 4.49 25.70%
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.49 1.40 1.01 1.10 1.12 1.03 35.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 22/05/17 23/02/17 24/11/16 18/08/16 27/05/16 -
Price 1.92 1.70 1.44 1.08 0.87 1.11 0.95 -
P/RPS 1.83 1.39 0.89 1.28 1.04 1.24 1.17 34.70%
P/EPS 17.85 14.19 8.72 18.69 16.77 21.60 24.74 -19.54%
EY 5.60 7.05 11.47 5.35 5.96 4.63 4.04 24.29%
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.81 1.57 1.20 1.01 1.31 1.14 38.05%

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