[GBAY] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 41.99%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 27,440 20,252 28,172 25,200 25,852 26,244 23,568 2.56%
PBT 2,212 820 4,164 3,964 3,404 4,612 4,108 -9.79%
Tax -132 -184 -1,212 -1,100 -992 -1,168 -1,212 -30.88%
NP 2,080 636 2,952 2,864 2,412 3,444 2,896 -5.36%
-
NP to SH 2,080 636 2,952 2,864 2,412 3,444 2,896 -5.36%
-
Tax Rate 5.97% 22.44% 29.11% 27.75% 29.14% 25.33% 29.50% -
Total Cost 25,360 19,616 25,220 22,336 23,440 22,800 20,672 3.46%
-
Net Worth 30,770 31,534 31,355 30,931 31,202 30,873 30,230 0.29%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 30,770 31,534 31,355 30,931 31,202 30,873 30,230 0.29%
NOSH 20,504 20,504 19,119 19,093 19,142 19,175 19,255 1.05%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.58% 3.14% 10.48% 11.37% 9.33% 13.12% 12.29% -
ROE 6.76% 2.02% 9.41% 9.26% 7.73% 11.16% 9.58% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 143.57 105.96 147.35 131.98 135.05 136.86 122.40 2.69%
EPS 10.88 3.32 15.44 15.00 12.60 17.96 15.04 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.65 1.64 1.62 1.63 1.61 1.57 0.41%
Adjusted Per Share Value based on latest NOSH - 19,093
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.46 24.69 34.35 30.73 31.52 32.00 28.74 2.56%
EPS 2.54 0.78 3.60 3.49 2.94 4.20 3.53 -5.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3752 0.3845 0.3823 0.3771 0.3804 0.3764 0.3686 0.29%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.92 2.23 2.22 2.35 1.95 1.58 1.31 -
P/RPS 1.34 2.10 1.51 1.78 1.44 1.15 1.07 3.81%
P/EPS 17.64 67.01 14.38 15.67 15.48 8.80 8.71 12.47%
EY 5.67 1.49 6.95 6.38 6.46 11.37 11.48 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.35 1.35 1.45 1.20 0.98 0.83 6.18%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/06/18 30/05/17 19/05/16 28/04/15 28/04/14 25/04/13 27/04/12 -
Price 1.94 2.40 1.95 2.40 2.05 1.65 1.40 -
P/RPS 1.35 2.26 1.32 1.82 1.52 1.21 1.14 2.85%
P/EPS 17.83 72.12 12.63 16.00 16.27 9.19 9.31 11.43%
EY 5.61 1.39 7.92 6.25 6.15 10.88 10.74 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.45 1.19 1.48 1.26 1.02 0.89 5.10%

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