[GBGAQRS] QoQ Cumulative 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- 16.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 292,185 186,729 83,475 319,527 254,275 143,809 82,235 132.66%
PBT 59,563 47,555 13,877 31,892 27,460 21,966 9,111 249.22%
Tax -15,513 -11,621 -4,215 -9,582 -8,131 -6,584 -3,098 192.40%
NP 44,050 35,934 9,662 22,310 19,329 15,382 6,013 276.74%
-
NP to SH 36,906 30,613 7,575 21,613 18,616 14,680 5,637 249.57%
-
Tax Rate 26.04% 24.44% 30.37% 30.05% 29.61% 29.97% 34.00% -
Total Cost 248,135 150,795 73,813 297,217 234,946 128,427 76,222 119.49%
-
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 15.04% 12.66% 3.38% 10.07% 8.74% 10.64% 4.36% -
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 82.18 52.52 23.47 99.79 82.36 48.98 28.01 104.80%
EPS 10.38 8.61 2.13 6.75 6.03 5.00 1.92 207.71%
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 53.72 34.33 15.35 58.74 46.75 26.44 15.12 132.65%
EPS 6.78 5.63 1.39 3.97 3.42 2.70 1.04 248.57%
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 1.51 2.48 3.94 1.09 1.37 0.00 0.00 -
P/EPS 11.95 15.10 43.43 16.15 18.74 0.00 0.00 -
EY 8.37 6.62 2.30 6.19 5.34 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 1.42 2.57 4.98 1.15 1.35 2.33 0.00 -
P/EPS 11.27 15.68 54.93 17.04 18.41 22.80 0.00 -
EY 8.87 6.38 1.82 5.87 5.43 4.39 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