[GBGAQRS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 59.42%
YoY- 155.77%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 470,496 406,308 357,438 362,447 320,767 319,527 254,274 50.77%
PBT 83,942 72,504 63,993 57,480 36,657 31,891 27,459 110.77%
Tax -24,136 -21,148 -16,964 -14,619 -10,699 -9,582 -8,130 106.69%
NP 59,806 51,356 47,029 42,861 25,958 22,309 19,329 112.48%
-
NP to SH 47,306 42,839 39,901 37,547 23,552 21,614 18,618 86.30%
-
Tax Rate 28.75% 29.17% 26.51% 25.43% 29.19% 30.05% 29.61% -
Total Cost 410,690 354,952 310,409 319,586 294,809 297,218 234,945 45.15%
-
Net Worth 262,863 252,071 245,281 241,756 224,049 213,544 212,282 15.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 4,972 4,972 4,972 4,972 - -
Div Payout % - - 12.46% 13.24% 21.11% 23.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 262,863 252,071 245,281 241,756 224,049 213,544 212,282 15.32%
NOSH 355,221 355,030 355,480 355,524 355,633 318,723 307,656 10.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.71% 12.64% 13.16% 11.83% 8.09% 6.98% 7.60% -
ROE 18.00% 16.99% 16.27% 15.53% 10.51% 10.12% 8.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.45 114.44 100.55 101.95 90.20 100.25 82.65 36.98%
EPS 13.32 12.07 11.22 10.56 6.62 6.78 6.05 69.31%
DPS 0.00 0.00 1.40 1.40 1.40 1.56 0.00 -
NAPS 0.74 0.71 0.69 0.68 0.63 0.67 0.69 4.77%
Adjusted Per Share Value based on latest NOSH - 355,524
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 86.50 74.70 65.71 66.63 58.97 58.74 46.75 50.77%
EPS 8.70 7.88 7.34 6.90 4.33 3.97 3.42 86.45%
DPS 0.00 0.00 0.91 0.91 0.91 0.91 0.00 -
NAPS 0.4833 0.4634 0.4509 0.4445 0.4119 0.3926 0.3903 15.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.36 1.06 1.24 1.30 0.925 1.09 1.13 -
P/RPS 1.03 0.93 1.23 1.28 1.03 1.09 1.37 -17.33%
P/EPS 10.21 8.78 11.05 12.31 13.97 16.07 18.67 -33.15%
EY 9.79 11.38 9.05 8.12 7.16 6.22 5.36 49.47%
DY 0.00 0.00 1.13 1.08 1.51 1.43 0.00 -
P/NAPS 1.84 1.49 1.80 1.91 1.47 1.63 1.64 7.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 29/11/13 27/08/13 28/05/13 26/02/13 - -
Price 1.10 1.10 1.17 1.35 1.17 1.15 0.00 -
P/RPS 0.83 0.96 1.16 1.32 1.30 1.15 0.00 -
P/EPS 8.26 9.12 10.42 12.78 17.67 16.96 0.00 -
EY 12.11 10.97 9.59 7.82 5.66 5.90 0.00 -
DY 0.00 0.00 1.20 1.04 1.19 1.36 0.00 -
P/NAPS 1.49 1.55 1.70 1.99 1.86 1.72 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