[GBAY] QoQ 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- -24.69%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
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 6,503 6,463 5,917 5,847 6,558 6,561 5,062 18.22%
PBT 682 851 699 812 1,129 1,153 416 39.16%
Tax -233 -248 -132 -211 -331 -292 -121 54.96%
NP 449 603 567 601 798 861 295 32.41%
-
NP to SH 449 603 567 601 798 861 295 32.41%
-
Tax Rate 34.16% 29.14% 18.88% 25.99% 29.32% 25.33% 29.09% -
Total Cost 6,054 5,860 5,350 5,246 5,760 5,700 4,767 17.32%
-
Net Worth 29,997 31,202 30,457 30,815 30,116 30,873 29,883 0.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,528 - 766 - 1,918 - 766 58.66%
Div Payout % 340.43% - 135.14% - 240.38% - 259.74% -
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 29,997 31,202 30,457 30,815 30,116 30,873 29,883 0.25%
NOSH 19,106 19,142 19,155 19,140 19,182 19,175 19,155 -0.17%
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 6.90% 9.33% 9.58% 10.28% 12.17% 13.12% 5.83% -
ROE 1.50% 1.93% 1.86% 1.95% 2.65% 2.79% 0.99% -
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 34.04 33.76 30.89 30.55 34.19 34.21 26.43 18.43%
EPS 2.35 3.15 2.96 3.14 4.16 4.49 1.54 32.64%
DPS 8.00 0.00 4.00 0.00 10.00 0.00 4.00 58.94%
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 7.93 7.88 7.21 7.13 8.00 8.00 6.17 18.26%
EPS 0.55 0.74 0.69 0.73 0.97 1.05 0.36 32.75%
DPS 1.86 0.00 0.93 0.00 2.34 0.00 0.93 58.94%
NAPS 0.3657 0.3804 0.3714 0.3757 0.3672 0.3764 0.3644 0.23%
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 6.17 5.78 6.28 6.65 5.67 4.62 5.34 10.13%
P/EPS 89.36 61.90 65.54 64.65 46.63 35.19 91.56 -1.61%
EY 1.12 1.62 1.53 1.55 2.14 2.84 1.09 1.83%
DY 3.81 0.00 2.06 0.00 5.15 0.00 2.84 21.70%
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 5.96 6.07 6.47 6.87 5.21 4.82 5.71 2.90%
P/EPS 86.38 65.08 67.57 66.88 42.79 36.75 98.05 -8.12%
EY 1.16 1.54 1.48 1.50 2.34 2.72 1.02 8.97%
DY 3.94 0.00 2.00 0.00 5.62 0.00 2.65 30.36%
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