[GBGAQRS] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -12.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 389,580 373,458 333,900 319,527 339,033 287,618 328,940 11.92%
PBT 79,417 95,110 55,508 31,892 36,613 43,932 36,444 68.00%
Tax -20,684 -23,242 -16,860 -9,582 -10,841 -13,168 -12,392 40.66%
NP 58,733 71,868 38,648 22,310 25,772 30,764 24,052 81.23%
-
NP to SH 49,208 61,226 30,300 21,613 24,821 29,360 22,548 68.16%
-
Tax Rate 26.04% 24.44% 30.37% 30.05% 29.61% 29.97% 34.00% -
Total Cost 330,846 301,590 295,252 297,217 313,261 256,854 304,888 5.59%
-
Net Worth 245,328 241,775 224,049 214,529 213,018 137,991 129,181 53.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,995 - - - -
Div Payout % - - - 23.11% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 245,328 241,775 224,049 214,529 213,018 137,991 129,181 53.29%
NOSH 355,549 355,551 355,633 320,192 308,723 293,600 293,593 13.60%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.08% 19.24% 11.57% 6.98% 7.60% 10.70% 7.31% -
ROE 20.06% 25.32% 13.52% 10.07% 11.65% 21.28% 17.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.57 105.04 93.89 99.79 109.82 97.96 112.04 -1.47%
EPS 13.84 17.22 8.52 6.75 8.04 10.00 7.68 48.03%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.63 0.67 0.69 0.47 0.44 34.94%
Adjusted Per Share Value based on latest NOSH - 318,723
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 71.62 68.66 61.39 58.74 62.33 52.88 60.47 11.93%
EPS 9.05 11.26 5.57 3.97 4.56 5.40 4.15 68.08%
DPS 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
NAPS 0.451 0.4445 0.4119 0.3944 0.3916 0.2537 0.2375 53.28%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 1.24 1.30 0.925 1.09 1.13 0.00 0.00 -
P/RPS 1.13 1.24 0.99 1.09 1.03 0.00 0.00 -
P/EPS 8.96 7.55 10.86 16.15 14.05 0.00 0.00 -
EY 11.16 13.25 9.21 6.19 7.12 0.00 0.00 -
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.80 1.91 1.47 1.63 1.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 28/05/13 26/02/13 28/11/12 29/08/12 24/07/12 -
Price 1.17 1.35 1.17 1.15 1.11 1.14 0.00 -
P/RPS 1.07 1.29 1.25 1.15 1.01 1.16 0.00 -
P/EPS 8.45 7.84 13.73 17.04 13.81 11.40 0.00 -
EY 11.83 12.76 7.28 5.87 7.24 8.77 0.00 -
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 1.70 1.99 1.86 1.72 1.61 2.43 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