[GBGAQRS] QoQ Annualized Quarter 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- 102.07%
YoY- 108.54%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 590,652 406,308 389,580 373,458 333,900 319,527 339,033 44.83%
PBT 101,260 72,506 79,417 95,110 55,508 31,892 36,613 97.15%
Tax -28,812 -21,149 -20,684 -23,242 -16,860 -9,582 -10,841 91.98%
NP 72,448 51,357 58,733 71,868 38,648 22,310 25,772 99.30%
-
NP to SH 48,168 42,840 49,208 61,226 30,300 21,613 24,821 55.64%
-
Tax Rate 28.45% 29.17% 26.04% 24.44% 30.37% 30.05% 29.61% -
Total Cost 518,204 354,951 330,846 301,590 295,252 297,217 313,261 39.91%
-
Net Worth 262,863 252,384 245,328 241,775 224,049 214,529 213,018 15.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 6,789 - - - 4,995 - -
Div Payout % - 15.85% - - - 23.11% - -
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 262,863 252,384 245,328 241,775 224,049 214,529 213,018 15.06%
NOSH 355,221 355,470 355,549 355,551 355,633 320,192 308,723 9.81%
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 12.27% 12.64% 15.08% 19.24% 11.57% 6.98% 7.60% -
ROE 18.32% 16.97% 20.06% 25.32% 13.52% 10.07% 11.65% -
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 166.28 114.30 109.57 105.04 93.89 99.79 109.82 31.89%
EPS 13.56 12.05 13.84 17.22 8.52 6.75 8.04 41.73%
DPS 0.00 1.91 0.00 0.00 0.00 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 108.63 74.72 71.65 68.68 61.41 58.76 62.35 44.84%
EPS 8.86 7.88 9.05 11.26 5.57 3.97 4.56 55.77%
DPS 0.00 1.25 0.00 0.00 0.00 0.92 0.00 -
NAPS 0.4834 0.4642 0.4512 0.4446 0.412 0.3945 0.3918 15.04%
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 0.82 0.93 1.13 1.24 0.99 1.09 1.03 -14.11%
P/EPS 10.03 8.80 8.96 7.55 10.86 16.15 14.05 -20.14%
EY 9.97 11.37 11.16 13.25 9.21 6.19 7.12 25.18%
DY 0.00 1.80 0.00 0.00 0.00 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 28/11/12 -
Price 1.10 1.10 1.17 1.35 1.17 1.15 1.11 -
P/RPS 0.66 0.96 1.07 1.29 1.25 1.15 1.01 -24.71%
P/EPS 8.11 9.13 8.45 7.84 13.73 17.04 13.81 -29.89%
EY 12.33 10.96 11.83 12.76 7.28 5.87 7.24 42.65%
DY 0.00 1.74 0.00 0.00 0.00 1.36 0.00 -
P/NAPS 1.49 1.55 1.70 1.99 1.86 1.72 1.61 -5.03%

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