[GBGAQRS] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -96.6%
YoY- -97.23%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 624,165 405,293 290,885 347,685 526,219 357,438 254,274 16.13%
PBT 102,765 64,510 30,782 19,444 91,239 63,993 27,459 24.58%
Tax -33,626 -23,862 -12,889 -13,937 -28,842 -16,964 -8,130 26.68%
NP 69,139 40,648 17,893 5,507 62,397 47,029 19,329 23.65%
-
NP to SH 67,850 40,200 15,914 1,305 47,179 39,901 18,618 24.03%
-
Tax Rate 32.72% 36.99% 41.87% 71.68% 31.61% 26.51% 29.61% -
Total Cost 555,026 364,645 272,992 342,178 463,822 310,409 234,945 15.39%
-
Net Worth 492,351 422,921 335,986 321,182 305,145 245,281 212,282 15.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,945 8,133 - - - 4,972 - -
Div Payout % 20.55% 20.23% - - - 12.46% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 492,351 422,921 335,986 321,182 305,145 245,281 212,282 15.04%
NOSH 494,594 441,515 390,681 386,966 367,645 355,480 307,656 8.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.08% 10.03% 6.15% 1.58% 11.86% 13.16% 7.60% -
ROE 13.78% 9.51% 4.74% 0.41% 15.46% 16.27% 8.77% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 133.11 99.67 74.46 89.85 143.13 100.55 82.65 8.26%
EPS 14.47 9.89 4.07 0.34 12.83 11.22 6.05 15.63%
DPS 2.97 2.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 1.05 1.04 0.86 0.83 0.83 0.69 0.69 7.24%
Adjusted Per Share Value based on latest NOSH - 386,966
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 114.75 74.51 53.48 63.92 96.74 65.71 46.75 16.13%
EPS 12.47 7.39 2.93 0.24 8.67 7.34 3.42 24.05%
DPS 2.56 1.50 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.9052 0.7775 0.6177 0.5905 0.561 0.4509 0.3903 15.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.11 1.70 0.95 0.845 1.86 1.24 1.13 -
P/RPS 0.83 1.71 1.28 0.94 1.30 1.23 1.37 -8.00%
P/EPS 7.67 17.20 23.32 250.56 14.49 11.05 18.67 -13.77%
EY 13.04 5.82 4.29 0.40 6.90 9.05 5.36 15.96%
DY 2.68 1.18 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 1.06 1.63 1.10 1.02 2.24 1.80 1.64 -7.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 18/10/18 24/11/17 24/11/16 27/11/15 14/11/14 29/11/13 - -
Price 0.935 1.95 0.87 0.835 1.69 1.17 0.00 -
P/RPS 0.70 1.96 1.17 0.93 1.18 1.16 0.00 -
P/EPS 6.46 19.73 21.36 247.60 13.17 10.42 0.00 -
EY 15.48 5.07 4.68 0.40 7.59 9.59 0.00 -
DY 3.18 1.03 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.89 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