[GBGAQRS] QoQ Cumulative 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- 48.71%
YoY- 333.56%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 319,227 238,774 158,940 330,058 243,992 174,983 79,648 152.10%
PBT 51,001 36,039 25,852 43,649 30,140 21,893 5,160 359.91%
Tax -17,236 -10,913 -7,331 -15,366 -8,740 -4,748 -1,820 347.00%
NP 33,765 25,126 18,521 28,283 21,400 17,145 3,340 366.87%
-
NP to SH 32,805 23,371 16,142 22,576 15,181 10,024 3,751 323.92%
-
Tax Rate 33.80% 30.28% 28.36% 35.20% 29.00% 21.69% 35.27% -
Total Cost 285,462 213,648 140,419 301,775 222,592 157,838 76,308 140.78%
-
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 8,133 - - - - - - -
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 7.76% 6.37% 4.49% 6.42% 4.52% 3.02% 1.16% -
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 78.50 61.20 40.67 84.50 62.52 44.86 20.38 145.52%
EPS 8.07 5.99 4.13 5.78 3.89 2.57 0.96 312.89%
DPS 2.00 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 58.69 43.90 29.22 60.68 44.86 32.17 14.64 152.14%
EPS 6.03 4.30 2.97 4.15 2.79 1.84 0.69 323.71%
DPS 1.50 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 2.17 2.29 3.17 1.07 1.52 2.12 4.19 -35.48%
P/EPS 21.07 23.37 31.23 15.66 24.42 36.96 89.06 -61.71%
EY 4.75 4.28 3.20 6.39 4.09 2.71 1.12 161.77%
DY 1.18 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 2.45 2.78 3.54 1.28 1.39 2.47 4.66 -34.83%
P/EPS 23.80 28.38 34.87 18.69 22.37 43.19 98.96 -61.29%
EY 4.20 3.52 2.87 5.35 4.47 2.32 1.01 158.37%
DY 1.04 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