[GBGAQRS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -12.94%
YoY- 98.21%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 549,461 557,650 590,652 406,308 389,580 373,458 333,900 39.34%
PBT 104,394 103,844 101,260 72,506 79,417 95,110 55,508 52.30%
Tax -30,941 -29,842 -28,812 -21,149 -20,684 -23,242 -16,860 49.83%
NP 73,453 74,002 72,448 51,357 58,733 71,868 38,648 53.37%
-
NP to SH 54,993 52,196 48,168 42,840 49,208 61,226 30,300 48.73%
-
Tax Rate 29.64% 28.74% 28.45% 29.17% 26.04% 24.44% 30.37% -
Total Cost 476,008 483,648 518,204 354,951 330,846 301,590 295,252 37.45%
-
Net Worth 305,110 269,490 262,863 252,384 245,328 241,775 224,049 22.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 6,789 - - - -
Div Payout % - - - 15.85% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 305,110 269,490 262,863 252,384 245,328 241,775 224,049 22.83%
NOSH 367,602 354,592 355,221 355,470 355,549 355,551 355,633 2.22%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.37% 13.27% 12.27% 12.64% 15.08% 19.24% 11.57% -
ROE 18.02% 19.37% 18.32% 16.97% 20.06% 25.32% 13.52% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 149.47 157.27 166.28 114.30 109.57 105.04 93.89 36.30%
EPS 14.96 14.72 13.56 12.05 13.84 17.22 8.52 45.49%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 0.83 0.76 0.74 0.71 0.69 0.68 0.63 20.15%
Adjusted Per Share Value based on latest NOSH - 355,030
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 101.02 102.52 108.59 74.70 71.62 68.66 61.39 39.33%
EPS 10.11 9.60 8.86 7.88 9.05 11.26 5.57 48.74%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.5609 0.4954 0.4833 0.464 0.451 0.4445 0.4119 22.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.86 1.21 1.36 1.06 1.24 1.30 0.925 -
P/RPS 1.24 0.77 0.82 0.93 1.13 1.24 0.99 16.18%
P/EPS 12.43 8.22 10.03 8.80 8.96 7.55 10.86 9.41%
EY 8.04 12.17 9.97 11.37 11.16 13.25 9.21 -8.65%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 2.24 1.59 1.84 1.49 1.80 1.91 1.47 32.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 28/08/14 21/05/14 28/02/14 29/11/13 27/08/13 28/05/13 -
Price 1.69 1.70 1.10 1.10 1.17 1.35 1.17 -
P/RPS 1.13 1.08 0.66 0.96 1.07 1.29 1.25 -6.50%
P/EPS 11.30 11.55 8.11 9.13 8.45 7.84 13.73 -12.16%
EY 8.85 8.66 12.33 10.96 11.83 12.76 7.28 13.89%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 2.04 2.24 1.49 1.55 1.70 1.99 1.86 6.34%

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