[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -69.77%
YoY- -4.74%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 23,420 18,358 12,776 5,892 23,041 17,447 11,886 56.84%
PBT 3,563 3,148 2,313 1,027 3,204 2,513 1,807 56.91%
Tax -921 -800 -592 -303 -809 -697 -501 49.78%
NP 2,642 2,348 1,721 724 2,395 1,816 1,306 59.61%
-
NP to SH 2,642 2,348 1,721 724 2,395 1,816 1,306 59.61%
-
Tax Rate 25.85% 25.41% 25.59% 29.50% 25.25% 27.74% 27.73% -
Total Cost 20,778 16,010 11,055 5,168 20,646 15,631 10,580 56.50%
-
Net Worth 30,040 30,358 29,612 30,230 29,622 29,427 29,065 2.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,695 1,921 1,922 - 2,710 1,936 1,937 24.50%
Div Payout % 102.04% 81.83% 111.73% - 113.18% 106.61% 148.37% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 30,040 30,358 29,612 30,230 29,622 29,427 29,065 2.21%
NOSH 19,256 19,214 19,229 19,255 19,361 19,360 19,376 -0.41%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.28% 12.79% 13.47% 12.29% 10.39% 10.41% 10.99% -
ROE 8.79% 7.73% 5.81% 2.39% 8.08% 6.17% 4.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 121.62 95.54 66.44 30.60 119.01 90.12 61.34 57.49%
EPS 13.72 12.22 8.95 3.76 12.37 9.38 6.74 60.27%
DPS 14.00 10.00 10.00 0.00 14.00 10.00 10.00 25.01%
NAPS 1.56 1.58 1.54 1.57 1.53 1.52 1.50 2.63%
Adjusted Per Share Value based on latest NOSH - 19,255
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.56 22.38 15.58 7.18 28.09 21.27 14.49 56.87%
EPS 3.22 2.86 2.10 0.88 2.92 2.21 1.59 59.72%
DPS 3.29 2.34 2.34 0.00 3.30 2.36 2.36 24.66%
NAPS 0.3663 0.3702 0.3611 0.3686 0.3612 0.3588 0.3544 2.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.41 1.40 1.46 1.31 1.30 1.12 1.32 -
P/RPS 1.16 1.47 2.20 4.28 1.09 1.24 2.15 -33.60%
P/EPS 10.28 11.46 16.31 34.84 10.51 11.94 19.58 -34.79%
EY 9.73 8.73 6.13 2.87 9.52 8.38 5.11 53.32%
DY 9.93 7.14 6.85 0.00 10.77 8.93 7.58 19.62%
P/NAPS 0.90 0.89 0.95 0.83 0.85 0.74 0.88 1.50%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 27/04/12 23/02/12 10/11/11 24/08/11 -
Price 1.51 1.40 1.35 1.40 1.28 1.17 1.17 -
P/RPS 1.24 1.47 2.03 4.58 1.08 1.30 1.91 -24.92%
P/EPS 11.01 11.46 15.08 37.23 10.35 12.47 17.36 -26.08%
EY 9.09 8.73 6.63 2.69 9.66 8.02 5.76 35.36%
DY 9.27 7.14 7.41 0.00 10.94 8.55 8.55 5.51%
P/NAPS 0.97 0.89 0.88 0.89 0.84 0.77 0.78 15.56%

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