[GCAP] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 8.42%
YoY- 378.55%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 79,856 83,102 94,424 75,641 73,622 74,234 75,452 3.84%
PBT 18,420 20,050 27,140 16,450 16,174 17,516 14,364 17.98%
Tax -4,177 -4,672 -6,432 -3,464 -3,352 -3,400 -3,040 23.52%
NP 14,242 15,378 20,708 12,986 12,822 14,116 11,324 16.46%
-
NP to SH 14,238 15,402 20,724 9,571 8,828 8,982 6,596 66.79%
-
Tax Rate 22.68% 23.30% 23.70% 21.06% 20.72% 19.41% 21.16% -
Total Cost 65,613 67,724 73,716 62,655 60,800 60,118 64,128 1.53%
-
Net Worth 0 52,469 50,590 43,841 46,256 46,319 44,442 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,419 2,053 - 3,023 2,687 2,013 - -
Div Payout % 9.97% 13.33% - 31.59% 30.44% 22.42% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 52,469 50,590 43,841 46,256 46,319 44,442 -
NOSH 106,445 102,680 101,588 100,785 100,776 100,695 100,548 3.86%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.84% 18.50% 21.93% 17.17% 17.42% 19.02% 15.01% -
ROE 0.00% 29.35% 40.96% 21.83% 19.08% 19.39% 14.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 75.02 80.93 92.95 75.05 73.06 73.72 75.04 -0.01%
EPS 13.33 15.00 20.40 9.50 8.76 8.92 6.40 62.87%
DPS 1.33 2.00 0.00 3.00 2.67 2.00 0.00 -
NAPS 0.00 0.511 0.498 0.435 0.459 0.46 0.442 -
Adjusted Per Share Value based on latest NOSH - 101,749
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.35 25.34 28.80 23.07 22.45 22.64 23.01 3.83%
EPS 4.34 4.70 6.32 2.92 2.69 2.74 2.01 66.82%
DPS 0.43 0.63 0.00 0.92 0.82 0.61 0.00 -
NAPS 0.00 0.16 0.1543 0.1337 0.1411 0.1413 0.1355 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.69 0.71 0.80 0.65 0.60 0.73 0.75 -
P/RPS 0.92 0.88 0.86 0.87 0.82 0.99 1.00 -5.39%
P/EPS 5.16 4.73 3.92 6.84 6.85 8.18 11.43 -41.06%
EY 19.39 21.13 25.50 14.61 14.60 12.22 8.75 69.72%
DY 1.93 2.82 0.00 4.62 4.44 2.74 0.00 -
P/NAPS 0.00 1.39 1.61 1.49 1.31 1.59 1.70 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 06/08/12 29/05/12 20/02/12 21/11/11 12/08/11 16/05/11 -
Price 0.69 0.71 0.74 0.79 0.68 0.67 0.75 -
P/RPS 0.92 0.88 0.80 1.05 0.93 0.91 1.00 -5.39%
P/EPS 5.16 4.73 3.63 8.32 7.76 7.51 11.43 -41.06%
EY 19.39 21.13 27.57 12.02 12.88 13.31 8.75 69.72%
DY 1.93 2.82 0.00 3.80 3.92 2.99 0.00 -
P/NAPS 0.00 1.39 1.49 1.82 1.48 1.46 1.70 -

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