[GBGAQRS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
15-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 23.11%
YoY- 18.24%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 446,609 491,894 534,163 526,219 498,404 470,496 406,308 6.52%
PBT 69,858 88,803 106,256 91,239 76,871 83,942 72,504 -2.45%
Tax -23,629 -28,527 -32,955 -28,842 -24,448 -24,136 -21,148 7.69%
NP 46,229 60,276 73,301 62,397 52,423 59,806 51,356 -6.78%
-
NP to SH 38,393 47,014 52,949 47,179 38,324 47,306 42,839 -7.06%
-
Tax Rate 33.82% 32.12% 31.01% 31.61% 31.80% 28.75% 29.17% -
Total Cost 400,380 431,618 460,862 463,822 445,981 410,690 354,952 8.38%
-
Net Worth 345,510 338,413 315,622 305,145 269,761 262,863 252,071 23.46%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 345,510 338,413 315,622 305,145 269,761 262,863 252,071 23.46%
NOSH 388,214 388,980 367,003 367,645 354,949 355,221 355,030 6.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.35% 12.25% 13.72% 11.86% 10.52% 12.71% 12.64% -
ROE 11.11% 13.89% 16.78% 15.46% 14.21% 18.00% 16.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 115.04 126.46 145.55 143.13 140.42 132.45 114.44 0.35%
EPS 9.89 12.09 14.43 12.83 10.80 13.32 12.07 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.86 0.83 0.76 0.74 0.71 16.30%
Adjusted Per Share Value based on latest NOSH - 367,645
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 82.11 90.43 98.20 96.74 91.63 86.50 74.70 6.52%
EPS 7.06 8.64 9.73 8.67 7.05 8.70 7.88 -7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6352 0.6222 0.5803 0.561 0.4959 0.4833 0.4634 23.46%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.12 1.26 1.25 1.86 1.21 1.36 1.06 -
P/RPS 0.97 1.00 0.86 1.30 0.86 1.03 0.93 2.85%
P/EPS 11.32 10.42 8.66 14.49 11.21 10.21 8.78 18.51%
EY 8.83 9.59 11.54 6.90 8.92 9.79 11.38 -15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.45 1.45 2.24 1.59 1.84 1.49 -10.60%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 25/02/15 14/11/14 28/08/14 21/05/14 28/02/14 -
Price 0.84 1.31 1.26 1.69 1.70 1.10 1.10 -
P/RPS 0.73 1.04 0.87 1.18 1.21 0.83 0.96 -16.73%
P/EPS 8.49 10.84 8.73 13.17 15.75 8.26 9.12 -4.67%
EY 11.77 9.23 11.45 7.59 6.35 12.11 10.97 4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.51 1.47 2.04 2.24 1.49 1.55 -28.41%

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