[GBGAQRS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 357,438 362,447 320,767 319,527 254,274 143,809 82,235 166.09%
PBT 63,993 57,480 36,657 31,891 27,459 21,966 9,111 266.32%
Tax -16,964 -14,619 -10,699 -9,582 -8,130 -6,584 -3,098 210.34%
NP 47,029 42,861 25,958 22,309 19,329 15,382 6,013 293.52%
-
NP to SH 39,901 37,547 23,552 21,614 18,618 14,680 5,637 268.21%
-
Tax Rate 26.51% 25.43% 29.19% 30.05% 29.61% 29.97% 34.00% -
Total Cost 310,409 319,586 294,809 297,218 234,945 128,427 76,222 154.79%
-
Net Worth 245,281 241,756 224,049 213,544 212,282 137,993 129,181 53.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,972 4,972 4,972 4,972 - - - -
Div Payout % 12.46% 13.24% 21.11% 23.00% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 245,281 241,756 224,049 213,544 212,282 137,993 129,181 53.27%
NOSH 355,480 355,524 355,633 318,723 307,656 293,603 293,593 13.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.16% 11.83% 8.09% 6.98% 7.60% 10.70% 7.31% -
ROE 16.27% 15.53% 10.51% 10.12% 8.77% 10.64% 4.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 100.55 101.95 90.20 100.25 82.65 48.98 28.01 134.26%
EPS 11.22 10.56 6.62 6.78 6.05 5.00 1.92 224.08%
DPS 1.40 1.40 1.40 1.56 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.63 0.67 0.69 0.47 0.44 34.94%
Adjusted Per Share Value based on latest NOSH - 318,723
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 65.74 66.66 58.99 58.76 46.76 26.45 15.12 166.15%
EPS 7.34 6.91 4.33 3.97 3.42 2.70 1.04 267.50%
DPS 0.91 0.91 0.91 0.91 0.00 0.00 0.00 -
NAPS 0.4511 0.4446 0.412 0.3927 0.3904 0.2538 0.2376 53.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 1.24 1.30 0.925 1.09 1.13 0.00 0.00 -
P/RPS 1.23 1.28 1.03 1.09 1.37 0.00 0.00 -
P/EPS 11.05 12.31 13.97 16.07 18.67 0.00 0.00 -
EY 9.05 8.12 7.16 6.22 5.36 0.00 0.00 -
DY 1.13 1.08 1.51 1.43 0.00 0.00 0.00 -
P/NAPS 1.80 1.91 1.47 1.63 1.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 28/05/13 26/02/13 - - - -
Price 1.17 1.35 1.17 1.15 0.00 0.00 0.00 -
P/RPS 1.16 1.32 1.30 1.15 0.00 0.00 0.00 -
P/EPS 10.42 12.78 17.67 16.96 0.00 0.00 0.00 -
EY 9.59 7.82 5.66 5.90 0.00 0.00 0.00 -
DY 1.20 1.04 1.19 1.36 0.00 0.00 0.00 -
P/NAPS 1.70 1.99 1.86 1.72 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