[GBGAQRS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.63%
YoY- 98.25%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 557,650 590,652 406,308 389,580 373,458 333,900 319,527 45.10%
PBT 103,844 101,260 72,506 79,417 95,110 55,508 31,892 120.16%
Tax -29,842 -28,812 -21,149 -20,684 -23,242 -16,860 -9,582 113.70%
NP 74,002 72,448 51,357 58,733 71,868 38,648 22,310 122.90%
-
NP to SH 52,196 48,168 42,840 49,208 61,226 30,300 21,613 80.29%
-
Tax Rate 28.74% 28.45% 29.17% 26.04% 24.44% 30.37% 30.05% -
Total Cost 483,648 518,204 354,951 330,846 301,590 295,252 297,217 38.47%
-
Net Worth 269,490 262,863 252,384 245,328 241,775 224,049 214,529 16.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,789 - - - 4,995 -
Div Payout % - - 15.85% - - - 23.11% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 269,490 262,863 252,384 245,328 241,775 224,049 214,529 16.47%
NOSH 354,592 355,221 355,470 355,549 355,551 355,633 320,192 7.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.27% 12.27% 12.64% 15.08% 19.24% 11.57% 6.98% -
ROE 19.37% 18.32% 16.97% 20.06% 25.32% 13.52% 10.07% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 157.27 166.28 114.30 109.57 105.04 93.89 99.79 35.54%
EPS 14.72 13.56 12.05 13.84 17.22 8.52 6.75 68.40%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.56 -
NAPS 0.76 0.74 0.71 0.69 0.68 0.63 0.67 8.79%
Adjusted Per Share Value based on latest NOSH - 355,480
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.52 108.59 74.70 71.62 68.66 61.39 58.74 45.10%
EPS 9.60 8.86 7.88 9.05 11.26 5.57 3.97 80.44%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.92 -
NAPS 0.4954 0.4833 0.464 0.451 0.4445 0.4119 0.3944 16.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 1.36 1.06 1.24 1.30 0.925 1.09 -
P/RPS 0.77 0.82 0.93 1.13 1.24 0.99 1.09 -20.73%
P/EPS 8.22 10.03 8.80 8.96 7.55 10.86 16.15 -36.33%
EY 12.17 9.97 11.37 11.16 13.25 9.21 6.19 57.13%
DY 0.00 0.00 1.80 0.00 0.00 0.00 1.43 -
P/NAPS 1.59 1.84 1.49 1.80 1.91 1.47 1.63 -1.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 21/05/14 28/02/14 29/11/13 27/08/13 28/05/13 26/02/13 -
Price 1.70 1.10 1.10 1.17 1.35 1.17 1.15 -
P/RPS 1.08 0.66 0.96 1.07 1.29 1.25 1.15 -4.11%
P/EPS 11.55 8.11 9.13 8.45 7.84 13.73 17.04 -22.89%
EY 8.66 12.33 10.96 11.83 12.76 7.28 5.87 29.68%
DY 0.00 0.00 1.74 0.00 0.00 0.00 1.36 -
P/NAPS 2.24 1.49 1.55 1.70 1.99 1.86 1.72 19.31%

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