[GBGAQRS] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.0%
YoY- 128.83%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 309,968 301,614 286,896 330,773 352,826 370,462 345,980 -7.05%
PBT 25,462 26,144 26,484 24,341 18,053 19,268 24,252 3.29%
Tax -5,173 -4,080 -4,408 -7,747 -2,676 -2,322 -4,864 4.18%
NP 20,289 22,064 22,076 16,594 15,377 16,946 19,388 3.07%
-
NP to SH 20,230 21,968 21,748 16,280 14,936 16,360 18,180 7.37%
-
Tax Rate 20.32% 15.61% 16.64% 31.83% 14.82% 12.05% 20.06% -
Total Cost 289,678 279,550 264,820 314,179 337,449 353,516 326,592 -7.67%
-
Net Worth 493,921 493,921 488,493 483,066 488,493 486,053 453,954 5.78%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 493,921 493,921 488,493 483,066 488,493 486,053 453,954 5.78%
NOSH 543,937 543,937 543,937 543,937 543,937 543,937 494,594 6.53%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.55% 7.32% 7.69% 5.02% 4.36% 4.57% 5.60% -
ROE 4.10% 4.45% 4.45% 3.37% 3.06% 3.37% 4.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 57.11 55.57 52.86 60.94 65.00 68.60 70.12 -12.77%
EPS 3.73 4.04 4.00 3.07 2.84 3.16 3.68 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.89 0.90 0.90 0.92 -0.72%
Adjusted Per Share Value based on latest NOSH - 543,937
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.99 55.45 52.74 60.81 64.87 68.11 63.61 -7.05%
EPS 3.72 4.04 4.00 2.99 2.75 3.01 3.34 7.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.908 0.908 0.8981 0.8881 0.8981 0.8936 0.8346 5.77%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.28 0.32 0.395 0.445 0.575 0.55 0.625 -
P/RPS 0.49 0.58 0.75 0.73 0.88 0.80 0.89 -32.80%
P/EPS 7.51 7.91 9.86 14.84 20.90 18.16 16.96 -41.87%
EY 13.31 12.65 10.14 6.74 4.79 5.51 5.90 71.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.44 0.50 0.64 0.61 0.68 -40.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 23/08/22 25/05/22 24/02/22 30/11/21 30/08/21 18/06/21 -
Price 0.28 0.315 0.33 0.375 0.45 0.51 0.595 -
P/RPS 0.49 0.57 0.62 0.62 0.69 0.74 0.85 -30.71%
P/EPS 7.51 7.78 8.24 12.50 16.35 16.84 16.15 -39.94%
EY 13.31 12.85 12.14 8.00 6.12 5.94 6.19 66.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.37 0.42 0.50 0.57 0.65 -38.93%

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