[GBAY] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -5.18%
YoY- 52.0%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 25,304 24,680 27,662 27,072 25,392 25,289 24,477 0.55%
PBT 1,584 1,705 4,048 4,384 3,024 4,124 4,197 -14.98%
Tax -114 -361 -1,092 -1,196 -926 -1,112 -1,066 -31.09%
NP 1,469 1,344 2,956 3,188 2,097 3,012 3,130 -11.84%
-
NP to SH 1,469 1,344 2,956 3,188 2,097 3,012 3,130 -11.84%
-
Tax Rate 7.20% 21.17% 26.98% 27.28% 30.62% 26.96% 25.40% -
Total Cost 23,834 23,336 24,706 23,884 23,294 22,277 21,346 1.85%
-
Net Worth 30,579 31,152 31,725 31,535 30,580 30,848 30,358 0.12%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,019 1,528 1,528 2,038 2,038 2,554 2,561 -14.23%
Div Payout % 69.37% 113.76% 51.72% 63.95% 97.21% 84.82% 81.83% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 30,579 31,152 31,725 31,535 30,580 30,848 30,358 0.12%
NOSH 20,504 20,504 20,504 19,112 19,112 19,160 19,214 1.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.81% 5.45% 10.69% 11.78% 8.26% 11.91% 12.79% -
ROE 4.81% 4.31% 9.32% 10.11% 6.86% 9.76% 10.31% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 132.40 129.13 144.74 141.64 132.85 131.99 127.39 0.64%
EPS 7.69 7.03 15.47 16.68 10.97 15.72 16.29 -11.75%
DPS 5.33 8.00 8.00 10.67 10.67 13.33 13.33 -14.16%
NAPS 1.60 1.63 1.66 1.65 1.60 1.61 1.58 0.20%
Adjusted Per Share Value based on latest NOSH - 19,137
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.85 30.09 33.73 33.01 30.96 30.83 29.84 0.55%
EPS 1.79 1.64 3.60 3.89 2.56 3.67 3.82 -11.86%
DPS 1.24 1.86 1.86 2.49 2.49 3.11 3.12 -14.24%
NAPS 0.3728 0.3798 0.3868 0.3845 0.3729 0.3761 0.3702 0.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.95 2.15 2.28 1.97 2.40 2.03 1.40 -
P/RPS 1.47 1.66 1.58 1.39 1.81 1.54 1.10 4.94%
P/EPS 25.36 30.57 14.74 11.81 21.87 12.91 8.59 19.76%
EY 3.94 3.27 6.78 8.47 4.57 7.74 11.64 -16.51%
DY 2.74 3.72 3.51 5.41 4.44 6.57 9.52 -18.73%
P/NAPS 1.22 1.32 1.37 1.19 1.50 1.26 0.89 5.39%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 29/11/16 25/11/15 26/11/14 13/11/13 27/11/12 -
Price 2.00 2.19 2.20 2.25 1.97 2.10 1.40 -
P/RPS 1.51 1.70 1.52 1.59 1.48 1.59 1.10 5.41%
P/EPS 26.01 31.14 14.22 13.49 17.95 13.36 8.59 20.26%
EY 3.84 3.21 7.03 7.41 5.57 7.49 11.64 -16.86%
DY 2.67 3.65 3.64 4.74 5.41 6.35 9.52 -19.08%
P/NAPS 1.25 1.34 1.33 1.36 1.23 1.30 0.89 5.82%

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