[GBGAQRS] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 242.29%
YoY- 1119.46%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 441,645 624,165 405,293 290,885 347,685 526,219 357,438 3.58%
PBT 62,175 102,765 64,510 30,782 19,444 91,239 63,993 -0.47%
Tax -16,298 -33,626 -23,862 -12,889 -13,937 -28,842 -16,964 -0.66%
NP 45,877 69,139 40,648 17,893 5,507 62,397 47,029 -0.41%
-
NP to SH 44,071 67,850 40,200 15,914 1,305 47,179 39,901 1.66%
-
Tax Rate 26.21% 32.72% 36.99% 41.87% 71.68% 31.61% 26.51% -
Total Cost 395,768 555,026 364,645 272,992 342,178 463,822 310,409 4.13%
-
Net Worth 509,628 492,351 422,921 335,986 321,182 305,145 245,281 12.95%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 7,350 13,945 8,133 - - - 4,972 6.72%
Div Payout % 16.68% 20.55% 20.23% - - - 12.46% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 509,628 492,351 422,921 335,986 321,182 305,145 245,281 12.95%
NOSH 494,594 494,594 441,515 390,681 386,966 367,645 355,480 5.65%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.39% 11.08% 10.03% 6.15% 1.58% 11.86% 13.16% -
ROE 8.65% 13.78% 9.51% 4.74% 0.41% 15.46% 16.27% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 90.13 133.11 99.67 74.46 89.85 143.13 100.55 -1.80%
EPS 8.99 14.47 9.89 4.07 0.34 12.83 11.22 -3.62%
DPS 1.50 2.97 2.00 0.00 0.00 0.00 1.40 1.15%
NAPS 1.04 1.05 1.04 0.86 0.83 0.83 0.69 7.07%
Adjusted Per Share Value based on latest NOSH - 390,681
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 81.19 114.75 74.51 53.48 63.92 96.74 65.71 3.58%
EPS 8.10 12.47 7.39 2.93 0.24 8.67 7.34 1.65%
DPS 1.35 2.56 1.50 0.00 0.00 0.00 0.91 6.79%
NAPS 0.9369 0.9052 0.7775 0.6177 0.5905 0.561 0.4509 12.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.25 1.11 1.70 0.95 0.845 1.86 1.24 -
P/RPS 1.39 0.83 1.71 1.28 0.94 1.30 1.23 2.05%
P/EPS 13.90 7.67 17.20 23.32 250.56 14.49 11.05 3.89%
EY 7.19 13.04 5.82 4.29 0.40 6.90 9.05 -3.76%
DY 1.20 2.68 1.18 0.00 0.00 0.00 1.13 1.00%
P/NAPS 1.20 1.06 1.63 1.10 1.02 2.24 1.80 -6.53%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 18/10/18 24/11/17 24/11/16 27/11/15 14/11/14 29/11/13 -
Price 1.21 0.935 1.95 0.87 0.835 1.69 1.17 -
P/RPS 1.34 0.70 1.96 1.17 0.93 1.18 1.16 2.43%
P/EPS 13.45 6.46 19.73 21.36 247.60 13.17 10.42 4.34%
EY 7.43 15.48 5.07 4.68 0.40 7.59 9.59 -4.16%
DY 1.24 3.18 1.03 0.00 0.00 0.00 1.20 0.54%
P/NAPS 1.16 0.89 1.88 1.01 1.01 2.04 1.70 -6.16%

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