[GBAY] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.22%
YoY- -3.79%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 25,932 25,852 24,883 25,289 26,238 26,244 23,420 7.04%
PBT 3,064 3,404 3,793 4,124 4,564 4,612 3,563 -9.59%
Tax -962 -992 -966 -1,112 -1,246 -1,168 -921 2.95%
NP 2,102 2,412 2,827 3,012 3,318 3,444 2,642 -14.17%
-
NP to SH 2,102 2,412 2,827 3,012 3,318 3,444 2,642 -14.17%
-
Tax Rate 31.40% 29.14% 25.47% 26.96% 27.30% 25.33% 25.85% -
Total Cost 23,830 23,440 22,056 22,277 22,920 22,800 20,778 9.59%
-
Net Worth 30,001 31,202 30,453 30,848 30,076 30,873 30,040 -0.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,057 - 2,681 2,554 3,831 - 2,695 8.79%
Div Payout % 145.45% - 94.85% 84.82% 115.47% - 102.04% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 30,001 31,202 30,453 30,848 30,076 30,873 30,040 -0.08%
NOSH 19,109 19,142 19,153 19,160 19,157 19,175 19,256 -0.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.11% 9.33% 11.36% 11.91% 12.65% 13.12% 11.28% -
ROE 7.01% 7.73% 9.28% 9.76% 11.03% 11.16% 8.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 135.71 135.05 129.92 131.99 136.96 136.86 121.62 7.60%
EPS 11.00 12.60 14.76 15.72 17.32 17.96 13.72 -13.73%
DPS 16.00 0.00 14.00 13.33 20.00 0.00 14.00 9.33%
NAPS 1.57 1.63 1.59 1.61 1.57 1.61 1.56 0.42%
Adjusted Per Share Value based on latest NOSH - 19,140
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.62 31.52 30.34 30.83 31.99 32.00 28.56 7.04%
EPS 2.56 2.94 3.45 3.67 4.05 4.20 3.22 -14.21%
DPS 3.73 0.00 3.27 3.11 4.67 0.00 3.29 8.75%
NAPS 0.3658 0.3804 0.3713 0.3761 0.3667 0.3764 0.3663 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.10 1.95 1.94 2.03 1.94 1.58 1.41 -
P/RPS 1.55 1.44 1.49 1.54 1.42 1.15 1.16 21.37%
P/EPS 19.09 15.48 13.14 12.91 11.20 8.80 10.28 51.25%
EY 5.24 6.46 7.61 7.74 8.93 11.37 9.73 -33.88%
DY 7.62 0.00 7.22 6.57 10.31 0.00 9.93 -16.22%
P/NAPS 1.34 1.20 1.22 1.26 1.24 0.98 0.90 30.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/04/14 26/02/14 13/11/13 28/08/13 25/04/13 26/02/13 -
Price 2.03 2.05 2.00 2.10 1.78 1.65 1.51 -
P/RPS 1.50 1.52 1.54 1.59 1.30 1.21 1.24 13.57%
P/EPS 18.45 16.27 13.55 13.36 10.28 9.19 11.01 41.21%
EY 5.42 6.15 7.38 7.49 9.73 10.88 9.09 -29.22%
DY 7.88 0.00 7.00 6.35 11.24 0.00 9.27 -10.29%
P/NAPS 1.29 1.26 1.26 1.30 1.13 1.02 0.97 20.99%

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