[GBAY] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 12.52%
YoY- 10.31%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,967 13,119 6,561 23,420 18,358 12,776 5,892 117.86%
PBT 3,093 2,282 1,153 3,563 3,148 2,313 1,027 108.40%
Tax -834 -623 -292 -921 -800 -592 -303 96.28%
NP 2,259 1,659 861 2,642 2,348 1,721 724 113.37%
-
NP to SH 2,259 1,659 861 2,642 2,348 1,721 724 113.37%
-
Tax Rate 26.96% 27.30% 25.33% 25.85% 25.41% 25.59% 29.50% -
Total Cost 16,708 11,460 5,700 20,778 16,010 11,055 5,168 118.48%
-
Net Worth 30,848 30,076 30,873 30,040 30,358 29,612 30,230 1.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,916 1,915 - 2,695 1,921 1,922 - -
Div Payout % 84.82% 115.47% - 102.04% 81.83% 111.73% - -
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 30,848 30,076 30,873 30,040 30,358 29,612 30,230 1.35%
NOSH 19,160 19,157 19,175 19,256 19,214 19,229 19,255 -0.32%
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 11.91% 12.65% 13.12% 11.28% 12.79% 13.47% 12.29% -
ROE 7.32% 5.52% 2.79% 8.79% 7.73% 5.81% 2.39% -
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 98.99 68.48 34.21 121.62 95.54 66.44 30.60 118.57%
EPS 11.79 8.66 4.49 13.72 12.22 8.95 3.76 114.08%
DPS 10.00 10.00 0.00 14.00 10.00 10.00 0.00 -
NAPS 1.61 1.57 1.61 1.56 1.58 1.54 1.57 1.68%
Adjusted Per Share Value based on latest NOSH - 19,155
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.13 16.00 8.00 28.56 22.38 15.58 7.18 117.96%
EPS 2.75 2.02 1.05 3.22 2.86 2.10 0.88 113.59%
DPS 2.34 2.34 0.00 3.29 2.34 2.34 0.00 -
NAPS 0.3761 0.3667 0.3764 0.3663 0.3702 0.3611 0.3686 1.35%
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 29/06/12 30/03/12 -
Price 2.03 1.94 1.58 1.41 1.40 1.46 1.31 -
P/RPS 2.05 2.83 4.62 1.16 1.47 2.20 4.28 -38.75%
P/EPS 17.22 22.40 35.19 10.28 11.46 16.31 34.84 -37.46%
EY 5.81 4.46 2.84 9.73 8.73 6.13 2.87 59.95%
DY 4.93 5.15 0.00 9.93 7.14 6.85 0.00 -
P/NAPS 1.26 1.24 0.98 0.90 0.89 0.95 0.83 32.05%
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 13/11/13 28/08/13 25/04/13 26/02/13 27/11/12 28/08/12 27/04/12 -
Price 2.10 1.78 1.65 1.51 1.40 1.35 1.40 -
P/RPS 2.12 2.60 4.82 1.24 1.47 2.03 4.58 -40.13%
P/EPS 17.81 20.55 36.75 11.01 11.46 15.08 37.23 -38.80%
EY 5.61 4.87 2.72 9.09 8.73 6.63 2.69 63.15%
DY 4.76 5.62 0.00 9.27 7.14 7.41 0.00 -
P/NAPS 1.30 1.13 1.02 0.97 0.89 0.88 0.89 28.70%

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