[GBGAQRS] QoQ TTM 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- 42.21%
YoY- 334.13%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 405,293 393,849 409,350 330,058 290,885 256,223 246,765 39.16%
PBT 64,510 57,795 64,341 43,649 30,782 -1,505 -10,576 -
Tax -23,862 -21,561 -20,907 -15,396 -12,889 -7,460 -7,352 119.05%
NP 40,648 36,234 43,434 28,253 17,893 -8,965 -17,928 -
-
NP to SH 40,200 35,923 35,022 22,631 15,914 -11,184 -12,022 -
-
Tax Rate 36.99% 37.31% 32.49% 35.27% 41.87% - - -
Total Cost 364,645 357,615 365,916 301,805 272,992 265,188 264,693 23.78%
-
Net Worth 422,921 367,311 359,579 344,317 335,986 331,183 324,305 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 % 20.23% - - - - - - -
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 422,921 367,311 359,579 344,317 335,986 331,183 324,305 19.34%
NOSH 441,515 390,756 390,847 391,269 390,681 389,627 390,729 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 10.03% 9.20% 10.61% 8.56% 6.15% -3.50% -7.27% -
ROE 9.51% 9.78% 9.74% 6.57% 4.74% -3.38% -3.71% -
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 99.67 100.79 104.73 84.36 74.46 65.76 63.16 35.50%
EPS 9.89 9.19 8.96 5.78 4.07 -2.87 -3.08 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.94 0.92 0.88 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 74.51 72.41 75.26 60.68 53.48 47.11 45.37 39.15%
EPS 7.39 6.60 6.44 4.16 2.93 -2.06 -2.21 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7775 0.6753 0.6611 0.633 0.6177 0.6089 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 1.71 1.39 1.23 1.07 1.28 1.44 1.35 17.05%
P/EPS 17.20 15.23 14.40 15.65 23.32 -33.10 -27.79 -
EY 5.82 6.57 6.95 6.39 4.29 -3.02 -3.60 -
DY 1.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.49 1.40 1.03 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 1.95 1.70 1.44 1.08 0.87 1.11 0.95 -
P/RPS 1.96 1.69 1.37 1.28 1.17 1.69 1.50 19.50%
P/EPS 19.73 18.49 16.07 18.67 21.36 -38.67 -30.88 -
EY 5.07 5.41 6.22 5.36 4.68 -2.59 -3.24 -
DY 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.81 1.57 1.23 1.01 1.31 1.14 39.54%

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