[GBGAQRS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 20.82%
YoY- 32.33%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 333,130 214,337 86,346 582,471 473,956 314,685 127,493 89.59%
PBT 45,984 29,520 12,763 87,344 71,152 49,017 21,978 63.51%
Tax -12,527 -7,408 -1,753 -21,589 -17,818 -13,233 -5,388 75.41%
NP 33,457 22,112 11,010 65,755 53,334 35,784 16,590 59.55%
-
NP to SH 33,119 21,797 11,256 63,569 52,616 35,570 16,473 59.22%
-
Tax Rate 27.24% 25.09% 13.74% 24.72% 25.04% 27.00% 24.52% -
Total Cost 299,673 192,225 75,336 516,716 420,622 278,901 110,903 93.88%
-
Net Worth 509,628 499,737 482,603 464,216 492,351 463,493 455,537 7.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,350 - - - - - 13,945 -34.72%
Div Payout % 22.19% - - - - - 84.65% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 509,628 499,737 482,603 464,216 492,351 463,493 455,537 7.75%
NOSH 494,594 494,594 494,594 494,594 494,594 475,466 466,839 3.92%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.04% 10.32% 12.75% 11.29% 11.25% 11.37% 13.01% -
ROE 6.50% 4.36% 2.33% 13.69% 10.69% 7.67% 3.62% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 67.98 43.75 17.71 124.22 101.08 68.57 27.43 83.03%
EPS 6.76 4.45 2.31 13.56 11.22 7.75 3.54 53.85%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 3.00 -36.97%
NAPS 1.04 1.02 0.99 0.99 1.05 1.01 0.98 4.03%
Adjusted Per Share Value based on latest NOSH - 494,594
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 61.27 39.42 15.88 107.12 87.16 57.87 23.45 89.59%
EPS 6.09 4.01 2.07 11.69 9.68 6.54 3.03 59.19%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 2.56 -34.70%
NAPS 0.9372 0.9191 0.8875 0.8537 0.9055 0.8524 0.8378 7.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.25 1.36 1.33 0.855 1.11 1.20 1.60 -
P/RPS 1.84 3.11 7.51 0.69 1.10 1.75 5.83 -53.61%
P/EPS 18.49 30.57 57.60 6.31 9.89 15.48 45.15 -44.82%
EY 5.41 3.27 1.74 15.86 10.11 6.46 2.21 81.53%
DY 1.20 0.00 0.00 0.00 0.00 0.00 1.87 -25.58%
P/NAPS 1.20 1.33 1.34 0.86 1.06 1.19 1.63 -18.45%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 22/08/19 17/05/19 28/02/19 18/10/18 27/07/18 14/05/18 -
Price 1.21 1.22 1.34 1.10 0.935 1.42 1.12 -
P/RPS 1.78 2.79 7.57 0.89 0.93 2.07 4.08 -42.44%
P/EPS 17.90 27.42 58.03 8.11 8.33 18.32 31.60 -31.51%
EY 5.59 3.65 1.72 12.32 12.00 5.46 3.16 46.21%
DY 1.24 0.00 0.00 0.00 0.00 0.00 2.68 -40.15%
P/NAPS 1.16 1.20 1.35 1.11 0.89 1.41 1.14 1.16%

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