[GBGAQRS] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
15-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 23.11%
YoY- 18.24%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 405,293 290,885 347,685 526,219 357,438 254,274 9.76%
PBT 64,510 30,782 19,444 91,239 63,993 27,459 18.61%
Tax -23,862 -12,889 -13,937 -28,842 -16,964 -8,130 24.01%
NP 40,648 17,893 5,507 62,397 47,029 19,329 16.01%
-
NP to SH 40,200 15,914 1,305 47,179 39,901 18,618 16.63%
-
Tax Rate 36.99% 41.87% 71.68% 31.61% 26.51% 29.61% -
Total Cost 364,645 272,992 342,178 463,822 310,409 234,945 9.18%
-
Net Worth 422,921 335,986 321,182 305,145 245,281 212,282 14.77%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,133 - - - 4,972 - -
Div Payout % 20.23% - - - 12.46% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 422,921 335,986 321,182 305,145 245,281 212,282 14.77%
NOSH 441,515 390,681 386,966 367,645 355,480 307,656 7.48%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.03% 6.15% 1.58% 11.86% 13.16% 7.60% -
ROE 9.51% 4.74% 0.41% 15.46% 16.27% 8.77% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 99.67 74.46 89.85 143.13 100.55 82.65 3.81%
EPS 9.89 4.07 0.34 12.83 11.22 6.05 10.32%
DPS 2.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 1.04 0.86 0.83 0.83 0.69 0.69 8.54%
Adjusted Per Share Value based on latest NOSH - 367,645
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 74.51 53.48 63.92 96.74 65.71 46.75 9.76%
EPS 7.39 2.93 0.24 8.67 7.34 3.42 16.65%
DPS 1.50 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.7775 0.6177 0.5905 0.561 0.4509 0.3903 14.76%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.70 0.95 0.845 1.86 1.24 1.13 -
P/RPS 1.71 1.28 0.94 1.30 1.23 1.37 4.53%
P/EPS 17.20 23.32 250.56 14.49 11.05 18.67 -1.62%
EY 5.82 4.29 0.40 6.90 9.05 5.36 1.65%
DY 1.18 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 1.63 1.10 1.02 2.24 1.80 1.64 -0.12%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 24/11/17 24/11/16 27/11/15 14/11/14 29/11/13 - -
Price 1.95 0.87 0.835 1.69 1.17 0.00 -
P/RPS 1.96 1.17 0.93 1.18 1.16 0.00 -
P/EPS 19.73 21.36 247.60 13.17 10.42 0.00 -
EY 5.07 4.68 0.40 7.59 9.59 0.00 -
DY 1.03 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 1.88 1.01 1.01 2.04 1.70 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