[GBGAQRS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.97%
YoY- 317.81%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 406,308 357,438 362,447 320,767 319,527 254,274 143,809 99.47%
PBT 72,504 63,993 57,480 36,657 31,891 27,459 21,966 121.20%
Tax -21,148 -16,964 -14,619 -10,699 -9,582 -8,130 -6,584 117.23%
NP 51,356 47,029 42,861 25,958 22,309 19,329 15,382 122.89%
-
NP to SH 42,839 39,901 37,547 23,552 21,614 18,618 14,680 103.81%
-
Tax Rate 29.17% 26.51% 25.43% 29.19% 30.05% 29.61% 29.97% -
Total Cost 354,952 310,409 319,586 294,809 297,218 234,945 128,427 96.57%
-
Net Worth 252,071 245,281 241,756 224,049 213,544 212,282 137,993 49.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 4,972 4,972 4,972 4,972 - - -
Div Payout % - 12.46% 13.24% 21.11% 23.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 252,071 245,281 241,756 224,049 213,544 212,282 137,993 49.26%
NOSH 355,030 355,480 355,524 355,633 318,723 307,656 293,603 13.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.64% 13.16% 11.83% 8.09% 6.98% 7.60% 10.70% -
ROE 16.99% 16.27% 15.53% 10.51% 10.12% 8.77% 10.64% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 114.44 100.55 101.95 90.20 100.25 82.65 48.98 75.80%
EPS 12.07 11.22 10.56 6.62 6.78 6.05 5.00 79.66%
DPS 0.00 1.40 1.40 1.40 1.56 0.00 0.00 -
NAPS 0.71 0.69 0.68 0.63 0.67 0.69 0.47 31.55%
Adjusted Per Share Value based on latest NOSH - 355,633
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.70 65.71 66.63 58.97 58.74 46.75 26.44 99.47%
EPS 7.88 7.34 6.90 4.33 3.97 3.42 2.70 103.82%
DPS 0.00 0.91 0.91 0.91 0.91 0.00 0.00 -
NAPS 0.4634 0.4509 0.4445 0.4119 0.3926 0.3903 0.2537 49.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 1.06 1.24 1.30 0.925 1.09 1.13 0.00 -
P/RPS 0.93 1.23 1.28 1.03 1.09 1.37 0.00 -
P/EPS 8.78 11.05 12.31 13.97 16.07 18.67 0.00 -
EY 11.38 9.05 8.12 7.16 6.22 5.36 0.00 -
DY 0.00 1.13 1.08 1.51 1.43 0.00 0.00 -
P/NAPS 1.49 1.80 1.91 1.47 1.63 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 27/08/13 28/05/13 26/02/13 - - -
Price 1.10 1.17 1.35 1.17 1.15 0.00 0.00 -
P/RPS 0.96 1.16 1.32 1.30 1.15 0.00 0.00 -
P/EPS 9.12 10.42 12.78 17.67 16.96 0.00 0.00 -
EY 10.97 9.59 7.82 5.66 5.90 0.00 0.00 -
DY 0.00 1.20 1.04 1.19 1.36 0.00 0.00 -
P/NAPS 1.55 1.70 1.99 1.86 1.72 0.00 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