[GBGAQRS] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -18.34%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 545,347 393,849 256,223 446,609 498,404 362,447 143,809 24.86%
PBT 95,592 57,795 -1,505 69,858 76,871 57,480 21,966 27.76%
Tax -35,364 -21,561 -7,460 -23,629 -24,448 -14,619 -6,584 32.31%
NP 60,228 36,234 -8,965 46,229 52,423 42,861 15,382 25.53%
-
NP to SH 60,238 35,923 -11,184 38,393 38,324 37,547 14,680 26.51%
-
Tax Rate 36.99% 37.31% - 33.82% 31.80% 25.43% 29.97% -
Total Cost 485,119 357,615 265,188 400,380 445,981 319,586 128,427 24.78%
-
Net Worth 463,493 367,311 331,183 345,510 269,761 241,756 137,993 22.36%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 22,078 - - - - 4,972 - -
Div Payout % 36.65% - - - - 13.24% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 463,493 367,311 331,183 345,510 269,761 241,756 137,993 22.36%
NOSH 475,466 390,756 389,627 388,214 354,949 355,524 293,603 8.36%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.04% 9.20% -3.50% 10.35% 10.52% 11.83% 10.70% -
ROE 13.00% 9.78% -3.38% 11.11% 14.21% 15.53% 10.64% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 118.84 100.79 65.76 115.04 140.42 101.95 48.98 15.91%
EPS 13.13 9.19 -2.87 9.89 10.80 10.56 5.00 17.44%
DPS 4.81 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 1.01 0.94 0.85 0.89 0.76 0.68 0.47 13.59%
Adjusted Per Share Value based on latest NOSH - 388,214
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 100.26 72.41 47.11 82.11 91.63 66.63 26.44 24.86%
EPS 11.07 6.60 -2.06 7.06 7.05 6.90 2.70 26.49%
DPS 4.06 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.8521 0.6753 0.6089 0.6352 0.4959 0.4445 0.2537 22.36%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 1.20 1.40 0.95 1.12 1.21 1.30 0.00 -
P/RPS 1.01 1.39 1.44 0.97 0.86 1.28 0.00 -
P/EPS 9.14 15.23 -33.10 11.32 11.21 12.31 0.00 -
EY 10.94 6.57 -3.02 8.83 8.92 8.12 0.00 -
DY 4.01 0.00 0.00 0.00 0.00 1.08 0.00 -
P/NAPS 1.19 1.49 1.12 1.26 1.59 1.91 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/07/18 24/08/17 18/08/16 20/08/15 28/08/14 27/08/13 - -
Price 1.42 1.70 1.11 0.84 1.70 1.35 0.00 -
P/RPS 1.19 1.69 1.69 0.73 1.21 1.32 0.00 -
P/EPS 10.82 18.49 -38.67 8.49 15.75 12.78 0.00 -
EY 9.24 5.41 -2.59 11.77 6.35 7.82 0.00 -
DY 3.39 0.00 0.00 0.00 0.00 1.04 0.00 -
P/NAPS 1.41 1.81 1.31 0.94 2.24 1.99 0.00 -

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