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

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
22-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.38%
YoY- 22.47%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP'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 79,005 79,921 82,956 84,217 78,669 78,652 80,134 -0.94%
PBT 17,829 18,594 19,564 20,437 17,326 17,810 18,135 -1.12%
Tax -4,405 -4,532 -4,928 -4,814 -4,018 -4,134 -4,083 5.19%
NP 13,424 14,062 14,636 15,623 13,308 13,676 14,052 -3.00%
-
NP to SH 13,409 13,862 14,477 15,654 13,336 13,701 13,630 -1.08%
-
Tax Rate 24.71% 24.37% 25.19% 23.56% 23.19% 23.21% 22.51% -
Total Cost 65,581 65,859 68,320 68,594 65,361 64,976 66,082 -0.50%
-
Net Worth 87,901 76,896 70,351 72,232 67,535 62,211 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 11 11 11 - 1,049 1,049 2,067 -96.96%
Div Payout % 0.08% 0.08% 0.08% - 7.87% 7.66% 15.17% -
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 87,901 76,896 70,351 72,232 67,535 62,211 0 -
NOSH 128,323 117,400 112,562 112,511 111,999 110,500 105,172 14.19%
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 16.99% 17.59% 17.64% 18.55% 16.92% 17.39% 17.54% -
ROE 15.25% 18.03% 20.58% 21.67% 19.75% 22.02% 0.00% -
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 61.57 68.08 73.70 74.85 70.24 71.18 76.19 -13.25%
EPS 10.45 11.81 12.86 13.91 11.91 12.40 12.96 -13.38%
DPS 0.01 0.01 0.01 0.00 0.94 0.95 1.97 -97.05%
NAPS 0.685 0.655 0.625 0.642 0.603 0.563 0.00 -
Adjusted Per Share Value based on latest NOSH - 112,511
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 24.10 24.37 25.30 25.68 23.99 23.99 24.44 -0.93%
EPS 4.09 4.23 4.42 4.77 4.07 4.18 4.16 -1.12%
DPS 0.00 0.00 0.00 0.00 0.32 0.32 0.63 -
NAPS 0.2681 0.2345 0.2146 0.2203 0.206 0.1897 0.00 -
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 0.85 0.85 0.88 0.69 0.70 0.69 0.69 -
P/RPS 1.38 1.25 1.19 0.92 1.00 0.97 0.91 32.02%
P/EPS 8.13 7.20 6.84 4.96 5.88 5.56 5.32 32.70%
EY 12.29 13.89 14.62 20.16 17.01 17.97 18.78 -24.64%
DY 0.01 0.01 0.01 0.00 1.34 1.38 2.85 -97.69%
P/NAPS 1.24 1.30 1.41 1.07 1.16 1.23 0.00 -
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 29/05/14 17/02/14 19/11/13 22/07/13 21/05/13 06/02/13 23/11/12 -
Price 0.885 0.825 0.95 0.725 0.71 0.68 0.69 -
P/RPS 1.44 1.21 1.29 0.97 1.01 0.96 0.91 35.83%
P/EPS 8.47 6.99 7.39 5.21 5.96 5.48 5.32 36.38%
EY 11.81 14.31 13.54 19.19 16.77 18.23 18.78 -26.61%
DY 0.01 0.01 0.01 0.00 1.32 1.40 2.85 -97.69%
P/NAPS 1.29 1.26 1.52 1.13 1.18 1.21 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