[GBAY] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.35%
YoY- -29.97%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,566 6,078 6,503 6,463 5,917 5,847 6,558 -10.33%
PBT 605 736 682 851 699 812 1,129 -33.95%
Tax -161 -214 -233 -248 -132 -211 -331 -38.06%
NP 444 522 449 603 567 601 798 -32.27%
-
NP to SH 444 522 449 603 567 601 798 -32.27%
-
Tax Rate 26.61% 29.08% 34.16% 29.14% 18.88% 25.99% 29.32% -
Total Cost 5,122 5,556 6,054 5,860 5,350 5,246 5,760 -7.50%
-
Net Worth 30,237 30,593 29,997 31,202 30,457 30,815 30,116 0.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 765 - 1,528 - 766 - 1,918 -45.72%
Div Payout % 172.41% - 340.43% - 135.14% - 240.38% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 30,237 30,593 29,997 31,202 30,457 30,815 30,116 0.26%
NOSH 19,137 19,120 19,106 19,142 19,155 19,140 19,182 -0.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.98% 8.59% 6.90% 9.33% 9.58% 10.28% 12.17% -
ROE 1.47% 1.71% 1.50% 1.93% 1.86% 1.95% 2.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.08 31.79 34.04 33.76 30.89 30.55 34.19 -10.20%
EPS 2.32 2.73 2.35 3.15 2.96 3.14 4.16 -32.17%
DPS 4.00 0.00 8.00 0.00 4.00 0.00 10.00 -45.62%
NAPS 1.58 1.60 1.57 1.63 1.59 1.61 1.57 0.42%
Adjusted Per Share Value based on latest NOSH - 19,142
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.79 7.41 7.93 7.88 7.21 7.13 8.00 -10.32%
EPS 0.54 0.64 0.55 0.74 0.69 0.73 0.97 -32.25%
DPS 0.93 0.00 1.86 0.00 0.93 0.00 2.34 -45.85%
NAPS 0.3687 0.373 0.3657 0.3804 0.3714 0.3757 0.3672 0.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.14 2.40 2.10 1.95 1.94 2.03 1.94 -
P/RPS 7.36 7.55 6.17 5.78 6.28 6.65 5.67 18.93%
P/EPS 92.24 87.91 89.36 61.90 65.54 64.65 46.63 57.38%
EY 1.08 1.14 1.12 1.62 1.53 1.55 2.14 -36.53%
DY 1.87 0.00 3.81 0.00 2.06 0.00 5.15 -49.00%
P/NAPS 1.35 1.50 1.34 1.20 1.22 1.26 1.24 5.81%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/04/14 26/02/14 13/11/13 28/08/13 -
Price 2.18 1.97 2.03 2.05 2.00 2.10 1.78 -
P/RPS 7.50 6.20 5.96 6.07 6.47 6.87 5.21 27.40%
P/EPS 93.97 72.16 86.38 65.08 67.57 66.88 42.79 68.71%
EY 1.06 1.39 1.16 1.54 1.48 1.50 2.34 -40.93%
DY 1.83 0.00 3.94 0.00 2.00 0.00 5.62 -52.57%
P/NAPS 1.38 1.23 1.29 1.26 1.26 1.30 1.13 14.21%

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