[GBAY] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 70.38%
YoY- 67.17%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 11,892 11,732 11,539 13,040 11,829 14,511 13,876 -2.53%
PBT 214 303 140 912 670 2,291 2,329 -32.80%
Tax -31 -141 -104 -26 -140 -660 -648 -39.72%
NP 183 162 36 886 530 1,631 1,681 -30.87%
-
NP to SH 183 162 36 886 530 1,631 1,681 -30.87%
-
Tax Rate 14.49% 46.53% 74.29% 2.85% 20.90% 28.81% 27.82% -
Total Cost 11,709 11,570 11,503 12,154 11,299 12,880 12,195 -0.67%
-
Net Worth 30,005 29,432 29,432 30,196 30,579 31,166 30,789 -0.42%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 382 764 1,146 1,147 1,147 -
Div Payout % - - 1,061.78% 86.28% 216.36% 70.34% 68.26% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 30,005 29,432 29,432 30,196 30,579 31,166 30,789 -0.42%
NOSH 20,504 20,504 20,504 20,504 20,504 19,120 19,124 1.16%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.54% 1.38% 0.31% 6.79% 4.48% 11.24% 12.11% -
ROE 0.61% 0.55% 0.12% 2.93% 1.73% 5.23% 5.46% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 62.22 61.39 60.38 68.23 61.89 75.89 72.56 -2.52%
EPS 0.96 0.85 0.19 4.64 2.77 8.53 8.79 -30.83%
DPS 0.00 0.00 2.00 4.00 6.00 6.00 6.00 -
NAPS 1.57 1.54 1.54 1.58 1.60 1.63 1.61 -0.41%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.50 14.30 14.07 15.90 14.42 17.69 16.92 -2.53%
EPS 0.22 0.20 0.04 1.08 0.65 1.99 2.05 -31.04%
DPS 0.00 0.00 0.47 0.93 1.40 1.40 1.40 -
NAPS 0.3658 0.3589 0.3589 0.3682 0.3728 0.38 0.3754 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.80 1.95 1.89 1.90 2.24 2.10 2.52 -
P/RPS 4.50 3.18 3.13 2.78 3.62 2.77 3.47 4.42%
P/EPS 292.42 230.05 1,003.38 40.99 80.78 24.62 28.67 47.21%
EY 0.34 0.43 0.10 2.44 1.24 4.06 3.49 -32.14%
DY 0.00 0.00 1.06 2.11 2.68 2.86 2.38 -
P/NAPS 1.78 1.27 1.23 1.20 1.40 1.29 1.57 2.11%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/09/21 26/08/20 28/08/19 29/08/18 29/08/17 24/08/16 26/08/15 -
Price 2.72 2.00 2.00 1.98 2.20 2.27 2.00 -
P/RPS 4.37 3.26 3.31 2.90 3.55 2.99 2.76 7.95%
P/EPS 284.07 235.95 1,061.78 42.71 79.33 26.61 22.75 52.25%
EY 0.35 0.42 0.09 2.34 1.26 3.76 4.40 -34.39%
DY 0.00 0.00 1.00 2.02 2.73 2.64 3.00 -
P/NAPS 1.73 1.30 1.30 1.25 1.38 1.39 1.24 5.70%

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