[GBGAQRS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 46.43%
YoY- 112.78%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 473,956 314,685 127,493 469,436 319,227 238,774 158,940 107.03%
PBT 71,152 49,017 21,978 82,614 51,001 36,039 25,852 96.27%
Tax -17,818 -13,233 -5,388 -33,044 -17,236 -10,913 -7,331 80.67%
NP 53,334 35,784 16,590 49,570 33,765 25,126 18,521 102.27%
-
NP to SH 52,616 35,570 16,473 48,038 32,805 23,371 16,142 119.68%
-
Tax Rate 25.04% 27.00% 24.52% 40.00% 33.80% 30.28% 28.36% -
Total Cost 420,622 278,901 110,903 419,866 285,462 213,648 140,419 107.66%
-
Net Worth 492,351 463,493 455,537 421,376 422,921 366,756 359,579 23.28%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 13,945 8,182 8,133 - - -
Div Payout % - - 84.65% 17.03% 24.79% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 492,351 463,493 455,537 421,376 422,921 366,756 359,579 23.28%
NOSH 494,594 475,466 466,839 451,476 441,515 390,166 390,847 16.97%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.25% 11.37% 13.01% 10.56% 10.58% 10.52% 11.65% -
ROE 10.69% 7.67% 3.62% 11.40% 7.76% 6.37% 4.49% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 101.08 68.57 27.43 114.75 78.50 61.20 40.67 83.38%
EPS 11.22 7.75 3.54 11.74 8.07 5.99 4.13 94.57%
DPS 0.00 0.00 3.00 2.00 2.00 0.00 0.00 -
NAPS 1.05 1.01 0.98 1.03 1.04 0.94 0.92 9.20%
Adjusted Per Share Value based on latest NOSH - 451,476
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 87.13 57.85 23.44 86.30 58.69 43.90 29.22 107.03%
EPS 9.67 6.54 3.03 8.83 6.03 4.30 2.97 119.51%
DPS 0.00 0.00 2.56 1.50 1.50 0.00 0.00 -
NAPS 0.9052 0.8521 0.8375 0.7747 0.7775 0.6743 0.6611 23.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.11 1.20 1.60 1.93 1.70 1.40 1.29 -
P/RPS 1.10 1.75 5.83 1.68 2.17 2.29 3.17 -50.58%
P/EPS 9.89 15.48 45.15 16.44 21.07 23.37 31.23 -53.50%
EY 10.11 6.46 2.21 6.08 4.75 4.28 3.20 115.16%
DY 0.00 0.00 1.87 1.04 1.18 0.00 0.00 -
P/NAPS 1.06 1.19 1.63 1.87 1.63 1.49 1.40 -16.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 18/10/18 27/07/18 14/05/18 08/02/18 24/11/17 24/08/17 22/05/17 -
Price 0.935 1.42 1.12 1.87 1.92 1.70 1.44 -
P/RPS 0.93 2.07 4.08 1.63 2.45 2.78 3.54 -58.94%
P/EPS 8.33 18.32 31.60 15.93 23.80 28.38 34.87 -61.46%
EY 12.00 5.46 3.16 6.28 4.20 3.52 2.87 159.31%
DY 0.00 0.00 2.68 1.07 1.04 0.00 0.00 -
P/NAPS 0.89 1.41 1.14 1.82 1.85 1.81 1.57 -31.48%

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