[GBAY] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.05%
YoY- 29.3%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 26,238 26,244 23,420 24,477 25,552 23,568 23,041 9.05%
PBT 4,564 4,612 3,563 4,197 4,626 4,108 3,204 26.62%
Tax -1,246 -1,168 -921 -1,066 -1,184 -1,212 -809 33.40%
NP 3,318 3,444 2,642 3,130 3,442 2,896 2,395 24.29%
-
NP to SH 3,318 3,444 2,642 3,130 3,442 2,896 2,395 24.29%
-
Tax Rate 27.30% 25.33% 25.85% 25.40% 25.59% 29.50% 25.25% -
Total Cost 22,920 22,800 20,778 21,346 22,110 20,672 20,646 7.22%
-
Net Worth 30,076 30,873 30,040 30,358 29,612 30,230 29,622 1.02%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,831 - 2,695 2,561 3,845 - 2,710 25.98%
Div Payout % 115.47% - 102.04% 81.83% 111.73% - 113.18% -
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 30,076 30,873 30,040 30,358 29,612 30,230 29,622 1.02%
NOSH 19,157 19,175 19,256 19,214 19,229 19,255 19,361 -0.70%
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 12.65% 13.12% 11.28% 12.79% 13.47% 12.29% 10.39% -
ROE 11.03% 11.16% 8.79% 10.31% 11.62% 9.58% 8.08% -
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 136.96 136.86 121.62 127.39 132.88 122.40 119.01 9.82%
EPS 17.32 17.96 13.72 16.29 17.90 15.04 12.37 25.18%
DPS 20.00 0.00 14.00 13.33 20.00 0.00 14.00 26.87%
NAPS 1.57 1.61 1.56 1.58 1.54 1.57 1.53 1.73%
Adjusted Per Share Value based on latest NOSH - 19,233
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.99 32.00 28.56 29.84 31.15 28.74 28.09 9.06%
EPS 4.05 4.20 3.22 3.82 4.20 3.53 2.92 24.39%
DPS 4.67 0.00 3.29 3.12 4.69 0.00 3.30 26.07%
NAPS 0.3667 0.3764 0.3663 0.3702 0.3611 0.3686 0.3612 1.01%
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 29/06/12 30/03/12 30/12/11 -
Price 1.94 1.58 1.41 1.40 1.46 1.31 1.30 -
P/RPS 1.42 1.15 1.16 1.10 1.10 1.07 1.09 19.30%
P/EPS 11.20 8.80 10.28 8.59 8.16 8.71 10.51 4.33%
EY 8.93 11.37 9.73 11.64 12.26 11.48 9.52 -4.17%
DY 10.31 0.00 9.93 9.52 13.70 0.00 10.77 -2.87%
P/NAPS 1.24 0.98 0.90 0.89 0.95 0.83 0.85 28.65%
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 28/08/13 25/04/13 26/02/13 27/11/12 28/08/12 27/04/12 23/02/12 -
Price 1.78 1.65 1.51 1.40 1.35 1.40 1.28 -
P/RPS 1.30 1.21 1.24 1.10 1.02 1.14 1.08 13.16%
P/EPS 10.28 9.19 11.01 8.59 7.54 9.31 10.35 -0.45%
EY 9.73 10.88 9.09 11.64 13.26 10.74 9.66 0.48%
DY 11.24 0.00 9.27 9.52 14.81 0.00 10.94 1.82%
P/NAPS 1.13 1.02 0.97 0.89 0.88 0.89 0.84 21.88%

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