[GBGAQRS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 7.36%
YoY- 98.2%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 526,219 498,404 470,496 406,308 357,438 362,447 320,767 39.05%
PBT 91,239 76,871 83,942 72,504 63,993 57,480 36,657 83.55%
Tax -28,842 -24,448 -24,136 -21,148 -16,964 -14,619 -10,699 93.57%
NP 62,397 52,423 59,806 51,356 47,029 42,861 25,958 79.34%
-
NP to SH 47,179 38,324 47,306 42,839 39,901 37,547 23,552 58.84%
-
Tax Rate 31.61% 31.80% 28.75% 29.17% 26.51% 25.43% 29.19% -
Total Cost 463,822 445,981 410,690 354,952 310,409 319,586 294,809 35.23%
-
Net Worth 305,145 269,761 262,863 252,071 245,281 241,756 224,049 22.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - 4,972 4,972 4,972 -
Div Payout % - - - - 12.46% 13.24% 21.11% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 305,145 269,761 262,863 252,071 245,281 241,756 224,049 22.84%
NOSH 367,645 354,949 355,221 355,030 355,480 355,524 355,633 2.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.86% 10.52% 12.71% 12.64% 13.16% 11.83% 8.09% -
ROE 15.46% 14.21% 18.00% 16.99% 16.27% 15.53% 10.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 143.13 140.42 132.45 114.44 100.55 101.95 90.20 36.00%
EPS 12.83 10.80 13.32 12.07 11.22 10.56 6.62 55.38%
DPS 0.00 0.00 0.00 0.00 1.40 1.40 1.40 -
NAPS 0.83 0.76 0.74 0.71 0.69 0.68 0.63 20.15%
Adjusted Per Share Value based on latest NOSH - 355,030
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 96.74 91.63 86.50 74.70 65.71 66.63 58.97 39.05%
EPS 8.67 7.05 8.70 7.88 7.34 6.90 4.33 58.79%
DPS 0.00 0.00 0.00 0.00 0.91 0.91 0.91 -
NAPS 0.561 0.4959 0.4833 0.4634 0.4509 0.4445 0.4119 22.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.86 1.21 1.36 1.06 1.24 1.30 0.925 -
P/RPS 1.30 0.86 1.03 0.93 1.23 1.28 1.03 16.77%
P/EPS 14.49 11.21 10.21 8.78 11.05 12.31 13.97 2.46%
EY 6.90 8.92 9.79 11.38 9.05 8.12 7.16 -2.43%
DY 0.00 0.00 0.00 0.00 1.13 1.08 1.51 -
P/NAPS 2.24 1.59 1.84 1.49 1.80 1.91 1.47 32.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 28/08/14 21/05/14 28/02/14 29/11/13 27/08/13 28/05/13 -
Price 1.69 1.70 1.10 1.10 1.17 1.35 1.17 -
P/RPS 1.18 1.21 0.83 0.96 1.16 1.32 1.30 -6.24%
P/EPS 13.17 15.75 8.26 9.12 10.42 12.78 17.67 -17.78%
EY 7.59 6.35 12.11 10.97 9.59 7.82 5.66 21.58%
DY 0.00 0.00 0.00 0.00 1.20 1.04 1.19 -
P/NAPS 2.04 2.24 1.49 1.55 1.70 1.99 1.86 6.34%

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