[GBAY] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.16%
YoY- 80.01%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,764 24,089 23,420 23,953 23,931 22,860 23,042 2.08%
PBT 3,533 3,690 3,564 3,839 3,710 3,195 3,204 6.73%
Tax -952 -910 -921 -912 -900 -836 -809 11.47%
NP 2,581 2,780 2,643 2,927 2,810 2,359 2,395 5.11%
-
NP to SH 2,581 2,780 2,643 2,927 2,810 2,359 2,395 5.11%
-
Tax Rate 26.95% 24.66% 25.84% 23.76% 24.26% 26.17% 25.25% -
Total Cost 21,183 21,309 20,777 21,026 21,121 20,501 20,647 1.72%
-
Net Worth 30,116 30,873 29,883 30,388 29,583 30,230 29,627 1.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,684 2,687 2,687 2,695 2,695 2,710 2,710 -0.64%
Div Payout % 104.01% 96.66% 101.67% 92.09% 95.93% 114.91% 113.18% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 30,116 30,873 29,883 30,388 29,583 30,230 29,627 1.09%
NOSH 19,182 19,175 19,155 19,233 19,210 19,255 19,364 -0.62%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.86% 11.54% 11.29% 12.22% 11.74% 10.32% 10.39% -
ROE 8.57% 9.00% 8.84% 9.63% 9.50% 7.80% 8.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 123.88 125.62 122.26 124.54 124.58 118.72 118.99 2.72%
EPS 13.45 14.50 13.80 15.22 14.63 12.25 12.37 5.74%
DPS 14.00 14.00 14.00 14.00 14.00 14.00 14.00 0.00%
NAPS 1.57 1.61 1.56 1.58 1.54 1.57 1.53 1.73%
Adjusted Per Share Value based on latest NOSH - 19,233
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.97 29.37 28.56 29.20 29.18 27.87 28.09 2.07%
EPS 3.15 3.39 3.22 3.57 3.43 2.88 2.92 5.18%
DPS 3.27 3.28 3.28 3.29 3.29 3.31 3.31 -0.80%
NAPS 0.3672 0.3764 0.3644 0.3705 0.3607 0.3686 0.3612 1.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.94 1.58 1.41 1.40 1.46 1.31 1.30 -
P/RPS 1.57 1.26 1.15 1.12 1.17 1.10 1.09 27.56%
P/EPS 14.42 10.90 10.22 9.20 9.98 10.69 10.51 23.49%
EY 6.94 9.18 9.79 10.87 10.02 9.35 9.51 -18.95%
DY 7.22 8.86 9.93 10.00 9.59 10.69 10.77 -23.42%
P/NAPS 1.24 0.98 0.90 0.89 0.95 0.83 0.85 28.65%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 25/04/13 26/02/13 27/11/12 28/08/12 27/04/12 23/02/12 -
Price 1.78 1.65 1.51 1.40 1.35 1.40 1.28 -
P/RPS 1.44 1.31 1.24 1.12 1.08 1.18 1.08 21.16%
P/EPS 13.23 11.38 10.94 9.20 9.23 11.43 10.35 17.79%
EY 7.56 8.79 9.14 10.87 10.84 8.75 9.66 -15.08%
DY 7.87 8.48 9.27 10.00 10.37 10.00 10.94 -19.73%
P/NAPS 1.13 1.02 0.97 0.89 0.88 0.89 0.84 21.88%

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