[GBAY] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.66%
YoY- -3.6%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 29,022 27,752 25,932 26,238 25,552 23,772 25,648 2.07%
PBT 4,582 4,658 3,064 4,564 4,626 3,614 4,142 1.69%
Tax -1,320 -1,296 -962 -1,246 -1,184 -1,002 -442 19.98%
NP 3,262 3,362 2,102 3,318 3,442 2,612 3,700 -2.07%
-
NP to SH 3,262 3,362 2,102 3,318 3,442 2,612 3,700 -2.07%
-
Tax Rate 28.81% 27.82% 31.40% 27.30% 25.59% 27.73% 10.67% -
Total Cost 25,760 24,390 23,830 22,920 22,110 21,160 21,948 2.70%
-
Net Worth 31,166 30,789 30,001 30,076 29,612 29,065 49,202 -7.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,294 2,294 3,057 3,831 3,845 3,875 5,510 -13.57%
Div Payout % 70.34% 68.26% 145.45% 115.47% 111.73% 148.37% 148.94% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 31,166 30,789 30,001 30,076 29,612 29,065 49,202 -7.32%
NOSH 19,120 19,124 19,109 19,157 19,229 19,376 39,361 -11.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.24% 12.11% 8.11% 12.65% 13.47% 10.99% 14.43% -
ROE 10.47% 10.92% 7.01% 11.03% 11.62% 8.99% 7.52% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 151.78 145.12 135.71 136.96 132.88 122.68 65.16 15.11%
EPS 17.06 17.58 11.00 17.32 17.90 13.48 9.40 10.43%
DPS 12.00 12.00 16.00 20.00 20.00 20.00 14.00 -2.53%
NAPS 1.63 1.61 1.57 1.57 1.54 1.50 1.25 4.51%
Adjusted Per Share Value based on latest NOSH - 19,182
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.39 33.84 31.62 31.99 31.15 28.98 31.27 2.08%
EPS 3.98 4.10 2.56 4.05 4.20 3.18 4.51 -2.06%
DPS 2.80 2.80 3.73 4.67 4.69 4.73 6.72 -13.56%
NAPS 0.38 0.3754 0.3658 0.3667 0.3611 0.3544 0.5999 -7.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.10 2.52 2.10 1.94 1.46 1.32 2.26 -
P/RPS 1.38 1.74 1.55 1.42 1.10 1.08 3.47 -14.23%
P/EPS 12.31 14.33 19.09 11.20 8.16 9.79 24.04 -10.54%
EY 8.12 6.98 5.24 8.93 12.26 10.21 4.16 11.78%
DY 5.71 4.76 7.62 10.31 13.70 15.15 6.19 -1.33%
P/NAPS 1.29 1.57 1.34 1.24 0.95 0.88 1.81 -5.48%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 28/08/13 28/08/12 24/08/11 10/08/10 -
Price 2.27 2.00 2.03 1.78 1.35 1.17 2.28 -
P/RPS 1.50 1.38 1.50 1.30 1.02 0.95 3.50 -13.15%
P/EPS 13.31 11.38 18.45 10.28 7.54 8.68 24.26 -9.51%
EY 7.52 8.79 5.42 9.73 13.26 11.52 4.12 10.53%
DY 5.29 6.00 7.88 11.24 14.81 17.09 6.14 -2.45%
P/NAPS 1.39 1.24 1.29 1.13 0.88 0.78 1.82 -4.38%

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