[GBAY] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.18%
YoY- 17.85%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 24,883 24,028 23,764 24,089 23,420 23,953 23,931 2.62%
PBT 3,793 3,510 3,533 3,690 3,564 3,839 3,710 1.48%
Tax -966 -955 -952 -910 -921 -912 -900 4.81%
NP 2,827 2,555 2,581 2,780 2,643 2,927 2,810 0.40%
-
NP to SH 2,827 2,555 2,581 2,780 2,643 2,927 2,810 0.40%
-
Tax Rate 25.47% 27.21% 26.95% 24.66% 25.84% 23.76% 24.26% -
Total Cost 22,056 21,473 21,183 21,309 20,777 21,026 21,121 2.92%
-
Net Worth 30,457 30,815 30,116 30,873 29,883 30,388 29,583 1.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,684 2,684 2,684 2,687 2,687 2,695 2,695 -0.27%
Div Payout % 94.96% 105.07% 104.01% 96.66% 101.67% 92.09% 95.93% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 30,457 30,815 30,116 30,873 29,883 30,388 29,583 1.95%
NOSH 19,155 19,140 19,182 19,175 19,155 19,233 19,210 -0.19%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.36% 10.63% 10.86% 11.54% 11.29% 12.22% 11.74% -
ROE 9.28% 8.29% 8.57% 9.00% 8.84% 9.63% 9.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 129.90 125.54 123.88 125.62 122.26 124.54 124.58 2.81%
EPS 14.76 13.35 13.45 14.50 13.80 15.22 14.63 0.58%
DPS 14.00 14.00 14.00 14.00 14.00 14.00 14.00 0.00%
NAPS 1.59 1.61 1.57 1.61 1.56 1.58 1.54 2.14%
Adjusted Per Share Value based on latest NOSH - 19,175
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.34 29.30 28.97 29.37 28.56 29.20 29.18 2.62%
EPS 3.45 3.12 3.15 3.39 3.22 3.57 3.43 0.38%
DPS 3.27 3.27 3.27 3.28 3.28 3.29 3.29 -0.40%
NAPS 0.3714 0.3757 0.3672 0.3764 0.3644 0.3705 0.3607 1.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.94 2.03 1.94 1.58 1.41 1.40 1.46 -
P/RPS 1.49 1.62 1.57 1.26 1.15 1.12 1.17 17.43%
P/EPS 13.15 15.21 14.42 10.90 10.22 9.20 9.98 20.12%
EY 7.61 6.58 6.94 9.18 9.79 10.87 10.02 -16.71%
DY 7.22 6.90 7.22 8.86 9.93 10.00 9.59 -17.19%
P/NAPS 1.22 1.26 1.24 0.98 0.90 0.89 0.95 18.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 13/11/13 28/08/13 25/04/13 26/02/13 27/11/12 28/08/12 -
Price 2.00 2.10 1.78 1.65 1.51 1.40 1.35 -
P/RPS 1.54 1.67 1.44 1.31 1.24 1.12 1.08 26.60%
P/EPS 13.55 15.73 13.23 11.38 10.94 9.20 9.23 29.07%
EY 7.38 6.36 7.56 8.79 9.14 10.87 10.84 -22.55%
DY 7.00 6.67 7.87 8.48 9.27 10.00 10.37 -22.99%
P/NAPS 1.26 1.30 1.13 1.02 0.97 0.89 0.88 26.95%

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