[GBGAQRS] QoQ Annualized Quarter 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- 40.19%
YoY- 34.38%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 406,308 389,580 373,458 333,900 319,527 339,033 287,618 25.82%
PBT 72,506 79,417 95,110 55,508 31,892 36,613 43,932 39.52%
Tax -21,149 -20,684 -23,242 -16,860 -9,582 -10,841 -13,168 37.02%
NP 51,357 58,733 71,868 38,648 22,310 25,772 30,764 40.59%
-
NP to SH 42,840 49,208 61,226 30,300 21,613 24,821 29,360 28.55%
-
Tax Rate 29.17% 26.04% 24.44% 30.37% 30.05% 29.61% 29.97% -
Total Cost 354,951 330,846 301,590 295,252 297,217 313,261 256,854 23.99%
-
Net Worth 252,384 245,328 241,775 224,049 214,529 213,018 137,991 49.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,789 - - - 4,995 - - -
Div Payout % 15.85% - - - 23.11% - - -
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 252,384 245,328 241,775 224,049 214,529 213,018 137,991 49.39%
NOSH 355,470 355,549 355,551 355,633 320,192 308,723 293,600 13.55%
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% 15.08% 19.24% 11.57% 6.98% 7.60% 10.70% -
ROE 16.97% 20.06% 25.32% 13.52% 10.07% 11.65% 21.28% -
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 114.30 109.57 105.04 93.89 99.79 109.82 97.96 10.80%
EPS 12.05 13.84 17.22 8.52 6.75 8.04 10.00 13.19%
DPS 1.91 0.00 0.00 0.00 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 74.72 71.65 68.68 61.41 58.76 62.35 52.90 25.80%
EPS 7.88 9.05 11.26 5.57 3.97 4.56 5.40 28.56%
DPS 1.25 0.00 0.00 0.00 0.92 0.00 0.00 -
NAPS 0.4642 0.4512 0.4446 0.412 0.3945 0.3918 0.2538 49.39%
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 1.13 1.24 0.99 1.09 1.03 0.00 -
P/EPS 8.80 8.96 7.55 10.86 16.15 14.05 0.00 -
EY 11.37 11.16 13.25 9.21 6.19 7.12 0.00 -
DY 1.80 0.00 0.00 0.00 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 28/11/12 29/08/12 -
Price 1.10 1.17 1.35 1.17 1.15 1.11 1.14 -
P/RPS 0.96 1.07 1.29 1.25 1.15 1.01 1.16 -11.82%
P/EPS 9.13 8.45 7.84 13.73 17.04 13.81 11.40 -13.72%
EY 10.96 11.83 12.76 7.28 5.87 7.24 8.77 15.97%
DY 1.74 0.00 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 1.55 1.70 1.99 1.86 1.72 1.61 2.43 -25.83%

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