[GBGAQRS] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 30.5%
YoY- 82.94%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 187,192 127,493 150,209 80,453 79,834 158,940 86,066 68.10%
PBT 27,039 21,978 31,613 14,962 10,187 25,852 13,509 59.02%
Tax -7,845 -5,388 -15,808 -6,323 -3,582 -7,331 -6,626 11.95%
NP 19,194 16,590 15,805 8,639 6,605 18,521 6,883 98.49%
-
NP to SH 19,097 16,473 15,234 9,434 7,229 16,142 7,395 88.55%
-
Tax Rate 29.01% 24.52% 50.00% 42.26% 35.16% 28.36% 49.05% -
Total Cost 167,998 110,903 134,404 71,814 73,229 140,419 79,183 65.34%
-
Net Worth 463,493 455,537 421,376 422,921 367,311 359,579 352,142 20.16%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 13,945 - 8,133 - - - -
Div Payout % - 84.65% - 86.21% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 463,493 455,537 421,376 422,921 367,311 359,579 352,142 20.16%
NOSH 475,466 466,839 451,476 441,515 390,756 390,847 391,269 13.91%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.25% 13.01% 10.52% 10.74% 8.27% 11.65% 8.00% -
ROE 4.12% 3.62% 3.62% 2.23% 1.97% 4.49% 2.10% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 40.79 27.43 36.72 19.78 20.43 40.67 22.00 51.09%
EPS 4.16 3.54 3.72 2.32 1.85 4.13 1.89 69.45%
DPS 0.00 3.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 1.03 1.04 0.94 0.92 0.90 8.01%
Adjusted Per Share Value based on latest NOSH - 441,515
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 34.41 23.44 27.62 14.79 14.68 29.22 15.82 68.11%
EPS 3.51 3.03 2.80 1.73 1.33 2.97 1.36 88.48%
DPS 0.00 2.56 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8521 0.8375 0.7747 0.7775 0.6753 0.6611 0.6474 20.16%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.20 1.60 1.93 1.70 1.40 1.29 0.905 -
P/RPS 2.94 5.83 5.26 8.59 6.85 3.17 4.11 -20.06%
P/EPS 28.84 45.15 51.83 73.28 75.68 31.23 47.88 -28.74%
EY 3.47 2.21 1.93 1.36 1.32 3.20 2.09 40.34%
DY 0.00 1.87 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 1.19 1.63 1.87 1.63 1.49 1.40 1.01 11.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/07/18 14/05/18 08/02/18 24/11/17 24/08/17 22/05/17 23/02/17 -
Price 1.42 1.12 1.87 1.92 1.70 1.44 1.08 -
P/RPS 3.48 4.08 5.09 9.70 8.32 3.54 4.91 -20.55%
P/EPS 34.12 31.60 50.22 82.76 91.89 34.87 57.14 -29.15%
EY 2.93 3.16 1.99 1.21 1.09 2.87 1.75 41.13%
DY 0.00 2.68 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 1.41 1.14 1.82 1.85 1.81 1.57 1.20 11.38%

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