[GBGAQRS] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -24.37%
YoY- -125.57%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 541,324 437,989 409,350 246,765 491,894 470,496 320,767 9.10%
PBT 78,129 78,740 64,341 -10,576 88,803 83,942 36,657 13.43%
Tax -17,954 -31,101 -20,907 -7,352 -28,527 -24,136 -10,699 9.00%
NP 60,175 47,639 43,434 -17,928 60,276 59,806 25,958 15.03%
-
NP to SH 58,352 48,370 35,022 -12,022 47,014 47,306 23,552 16.31%
-
Tax Rate 22.98% 39.50% 32.49% - 32.12% 28.75% 29.19% -
Total Cost 481,149 390,350 365,916 264,693 431,618 410,690 294,809 8.50%
-
Net Worth 482,603 455,537 359,579 324,305 338,413 262,863 224,049 13.63%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 22,078 - - - - 4,972 -
Div Payout % - 45.64% - - - - 21.11% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 482,603 455,537 359,579 324,305 338,413 262,863 224,049 13.63%
NOSH 494,594 466,839 390,847 390,729 388,980 355,221 355,633 5.64%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.12% 10.88% 10.61% -7.27% 12.25% 12.71% 8.09% -
ROE 12.09% 10.62% 9.74% -3.71% 13.89% 18.00% 10.51% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 111.05 94.22 104.73 63.16 126.46 132.45 90.20 3.52%
EPS 11.97 10.41 8.96 -3.08 12.09 13.32 6.62 10.37%
DPS 0.00 4.75 0.00 0.00 0.00 0.00 1.40 -
NAPS 0.99 0.98 0.92 0.83 0.87 0.74 0.63 7.82%
Adjusted Per Share Value based on latest NOSH - 390,729
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 99.52 80.52 75.26 45.37 90.43 86.50 58.97 9.10%
EPS 10.73 8.89 6.44 -2.21 8.64 8.70 4.33 16.32%
DPS 0.00 4.06 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.8872 0.8375 0.6611 0.5962 0.6222 0.4833 0.4119 13.63%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.33 1.60 1.29 0.855 1.26 1.36 0.925 -
P/RPS 1.20 1.70 1.23 1.35 1.00 1.03 1.03 2.57%
P/EPS 11.11 15.38 14.40 -27.79 10.42 10.21 13.97 -3.74%
EY 9.00 6.50 6.95 -3.60 9.59 9.79 7.16 3.88%
DY 0.00 2.97 0.00 0.00 0.00 0.00 1.51 -
P/NAPS 1.34 1.63 1.40 1.03 1.45 1.84 1.47 -1.53%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 14/05/18 22/05/17 27/05/16 21/05/15 21/05/14 28/05/13 -
Price 1.34 1.12 1.44 0.95 1.31 1.10 1.17 -
P/RPS 1.21 1.19 1.37 1.50 1.04 0.83 1.30 -1.18%
P/EPS 11.19 10.76 16.07 -30.88 10.84 8.26 17.67 -7.32%
EY 8.93 9.29 6.22 -3.24 9.23 12.11 5.66 7.89%
DY 0.00 4.24 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 1.35 1.14 1.57 1.14 1.51 1.49 1.86 -5.19%

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