[GBGAQRS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 26.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 362,447 320,767 319,527 254,274 143,809 82,235 0 -
PBT 57,480 36,657 31,891 27,459 21,966 9,111 0 -
Tax -14,619 -10,699 -9,582 -8,130 -6,584 -3,098 0 -
NP 42,861 25,958 22,309 19,329 15,382 6,013 0 -
-
NP to SH 37,547 23,552 21,614 18,618 14,680 5,637 0 -
-
Tax Rate 25.43% 29.19% 30.05% 29.61% 29.97% 34.00% - -
Total Cost 319,586 294,809 297,218 234,945 128,427 76,222 0 -
-
Net Worth 241,756 224,049 213,544 212,282 137,993 129,181 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,972 4,972 4,972 - - - - -
Div Payout % 13.24% 21.11% 23.00% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 241,756 224,049 213,544 212,282 137,993 129,181 0 -
NOSH 355,524 355,633 318,723 307,656 293,603 293,593 0 -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.83% 8.09% 6.98% 7.60% 10.70% 7.31% 0.00% -
ROE 15.53% 10.51% 10.12% 8.77% 10.64% 4.36% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 101.95 90.20 100.25 82.65 48.98 28.01 0.00 -
EPS 10.56 6.62 6.78 6.05 5.00 1.92 0.00 -
DPS 1.40 1.40 1.56 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.63 0.67 0.69 0.47 0.44 0.42 37.92%
Adjusted Per Share Value based on latest NOSH - 307,656
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.66 58.99 58.76 46.76 26.45 15.12 0.00 -
EPS 6.91 4.33 3.97 3.42 2.70 1.04 0.00 -
DPS 0.91 0.91 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.4446 0.412 0.3927 0.3904 0.2538 0.2376 0.42 3.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 - - - -
Price 1.30 0.925 1.09 1.13 0.00 0.00 0.00 -
P/RPS 1.28 1.03 1.09 1.37 0.00 0.00 0.00 -
P/EPS 12.31 13.97 16.07 18.67 0.00 0.00 0.00 -
EY 8.12 7.16 6.22 5.36 0.00 0.00 0.00 -
DY 1.08 1.51 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.47 1.63 1.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 - - - - -
Price 1.35 1.17 1.15 0.00 0.00 0.00 0.00 -
P/RPS 1.32 1.30 1.15 0.00 0.00 0.00 0.00 -
P/EPS 12.78 17.67 16.96 0.00 0.00 0.00 0.00 -
EY 7.82 5.66 5.90 0.00 0.00 0.00 0.00 -
DY 1.04 1.19 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 1.72 0.00 0.00 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