[GBAY] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 42.24%
YoY- 52.0%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 14,511 7,043 26,024 20,304 13,876 6,300 24,611 -29.70%
PBT 2,291 1,041 3,628 3,288 2,329 991 2,873 -14.01%
Tax -660 -303 -838 -897 -648 -275 -856 -15.92%
NP 1,631 738 2,790 2,391 1,681 716 2,017 -13.21%
-
NP to SH 1,631 738 2,790 2,391 1,681 716 2,017 -13.21%
-
Tax Rate 28.81% 29.11% 23.10% 27.28% 27.82% 27.75% 29.79% -
Total Cost 12,880 6,305 23,234 17,913 12,195 5,584 22,594 -31.27%
-
Net Worth 31,166 31,355 30,766 31,535 30,789 30,931 30,207 2.10%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,147 - 2,293 1,529 1,147 - 2,294 -37.03%
Div Payout % 70.34% - 82.19% 63.95% 68.26% - 113.74% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 31,166 31,355 30,766 31,535 30,789 30,931 30,207 2.10%
NOSH 19,120 19,119 19,109 19,112 19,124 19,093 19,118 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.24% 10.48% 10.72% 11.78% 12.11% 11.37% 8.20% -
ROE 5.23% 2.35% 9.07% 7.58% 5.46% 2.31% 6.68% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.89 36.84 136.18 106.23 72.56 33.00 128.73 -29.71%
EPS 8.53 3.86 14.60 12.51 8.79 3.75 10.55 -13.22%
DPS 6.00 0.00 12.00 8.00 6.00 0.00 12.00 -37.03%
NAPS 1.63 1.64 1.61 1.65 1.61 1.62 1.58 2.10%
Adjusted Per Share Value based on latest NOSH - 19,137
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.69 8.59 31.73 24.76 16.92 7.68 30.01 -29.71%
EPS 1.99 0.90 3.40 2.92 2.05 0.87 2.46 -13.19%
DPS 1.40 0.00 2.80 1.86 1.40 0.00 2.80 -37.03%
NAPS 0.38 0.3823 0.3751 0.3845 0.3754 0.3771 0.3683 2.10%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.10 2.22 2.28 1.97 2.52 2.35 2.14 -
P/RPS 2.77 6.03 1.67 1.85 3.47 7.12 1.66 40.72%
P/EPS 24.62 57.51 15.62 15.75 28.67 62.67 20.28 13.81%
EY 4.06 1.74 6.40 6.35 3.49 1.60 4.93 -12.15%
DY 2.86 0.00 5.26 4.06 2.38 0.00 5.61 -36.20%
P/NAPS 1.29 1.35 1.42 1.19 1.57 1.45 1.35 -2.98%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 19/05/16 25/02/16 25/11/15 26/08/15 28/04/15 26/02/15 -
Price 2.27 1.95 2.30 2.25 2.00 2.40 2.18 -
P/RPS 2.99 5.29 1.69 2.12 2.76 7.27 1.69 46.33%
P/EPS 26.61 50.52 15.75 17.99 22.75 64.00 20.66 18.39%
EY 3.76 1.98 6.35 5.56 4.40 1.56 4.84 -15.50%
DY 2.64 0.00 5.22 3.56 3.00 0.00 5.50 -38.72%
P/NAPS 1.39 1.19 1.43 1.36 1.24 1.48 1.38 0.48%

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