[GBAY] QoQ TTM 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- -1.5%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM 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 23,953 23,931 22,860 23,042 23,397 24,128 -1.95%
PBT 3,564 3,839 3,710 3,195 3,204 2,537 2,921 14.11%
Tax -921 -912 -900 -836 -809 -911 -1,045 -8.04%
NP 2,643 2,927 2,810 2,359 2,395 1,626 1,876 25.54%
-
NP to SH 2,643 2,927 2,810 2,359 2,395 1,626 1,876 25.54%
-
Tax Rate 25.84% 23.76% 24.26% 26.17% 25.25% 35.91% 35.78% -
Total Cost 20,777 21,026 21,121 20,501 20,647 21,771 22,252 -4.44%
-
Net Worth 29,883 30,388 29,583 30,230 29,627 29,475 29,042 1.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,687 2,695 2,695 2,710 2,710 3,370 3,370 -13.95%
Div Payout % 101.67% 92.09% 95.93% 114.91% 113.18% 207.27% 179.64% -
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 29,883 30,388 29,583 30,230 29,627 29,475 29,042 1.91%
NOSH 19,155 19,233 19,210 19,255 19,364 19,391 19,361 -0.70%
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 11.29% 12.22% 11.74% 10.32% 10.39% 6.95% 7.78% -
ROE 8.84% 9.63% 9.50% 7.80% 8.08% 5.52% 6.46% -
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 122.26 124.54 124.58 118.72 118.99 120.66 124.62 -1.26%
EPS 13.80 15.22 14.63 12.25 12.37 8.39 9.69 26.44%
DPS 14.00 14.00 14.00 14.00 14.00 17.38 17.41 -13.46%
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 29.20 29.18 27.87 28.09 28.53 29.42 -1.94%
EPS 3.22 3.57 3.43 2.88 2.92 1.98 2.29 25.38%
DPS 3.28 3.29 3.29 3.31 3.31 4.11 4.11 -13.90%
NAPS 0.3644 0.3705 0.3607 0.3686 0.3612 0.3594 0.3541 1.92%
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 1.15 1.12 1.17 1.10 1.09 0.93 1.06 5.55%
P/EPS 10.22 9.20 9.98 10.69 10.51 13.36 13.62 -17.35%
EY 9.79 10.87 10.02 9.35 9.51 7.49 7.34 21.06%
DY 9.93 10.00 9.59 10.69 10.77 15.52 13.19 -17.17%
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 1.12 1.08 1.18 1.08 0.97 0.94 20.17%
P/EPS 10.94 9.20 9.23 11.43 10.35 13.95 12.08 -6.36%
EY 9.14 10.87 10.84 8.75 9.66 7.17 8.28 6.77%
DY 9.27 10.00 10.37 10.00 10.94 14.85 14.88 -26.95%
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