[GBGAQRS] QoQ TTM 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- 19.5%
YoY- 112.27%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 624,165 545,347 437,989 469,436 405,293 393,849 409,350 32.44%
PBT 102,765 95,592 78,740 82,614 64,510 57,795 64,341 36.59%
Tax -33,626 -35,364 -31,101 -33,044 -23,862 -21,561 -20,907 37.23%
NP 69,139 60,228 47,639 49,570 40,648 36,234 43,434 36.29%
-
NP to SH 67,850 60,238 48,370 48,039 40,200 35,923 35,022 55.34%
-
Tax Rate 32.72% 36.99% 39.50% 40.00% 36.99% 37.31% 32.49% -
Total Cost 555,026 485,119 390,350 419,866 364,645 357,615 365,916 31.98%
-
Net Worth 492,351 463,493 455,537 421,376 422,921 367,311 359,579 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 22,078 22,078 8,133 8,133 - - -
Div Payout % 20.55% 36.65% 45.64% 16.93% 20.23% - - -
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 492,351 463,493 455,537 421,376 422,921 367,311 359,579 23.28%
NOSH 494,594 475,466 466,839 451,476 441,515 390,756 390,847 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 11.08% 11.04% 10.88% 10.56% 10.03% 9.20% 10.61% -
ROE 13.78% 13.00% 10.62% 11.40% 9.51% 9.78% 9.74% -
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 133.11 118.84 94.22 114.75 99.67 100.79 104.73 17.31%
EPS 14.47 13.13 10.41 11.74 9.89 9.19 8.96 37.60%
DPS 2.97 4.81 4.75 1.99 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 114.75 100.26 80.52 86.30 74.51 72.41 75.26 32.43%
EPS 12.47 11.07 8.89 8.83 7.39 6.60 6.44 55.29%
DPS 2.56 4.06 4.06 1.50 1.50 0.00 0.00 -
NAPS 0.9052 0.8521 0.8375 0.7747 0.7775 0.6753 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 0.83 1.01 1.70 1.68 1.71 1.39 1.23 -23.04%
P/EPS 7.67 9.14 15.38 16.44 17.20 15.23 14.40 -34.26%
EY 13.04 10.94 6.50 6.08 5.82 6.57 6.95 52.06%
DY 2.68 4.01 2.97 1.03 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 1.95 1.70 1.44 -
P/RPS 0.70 1.19 1.19 1.63 1.96 1.69 1.37 -36.06%
P/EPS 6.46 10.82 10.76 15.93 19.73 18.49 16.07 -45.50%
EY 15.48 9.24 9.29 6.28 5.07 5.41 6.22 83.54%
DY 3.18 3.39 4.24 1.06 1.03 0.00 0.00 -
P/NAPS 0.89 1.41 1.14 1.82 1.88 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