[GBAY] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.43%
YoY- 29.3%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 20,304 19,044 18,967 18,358 17,447 19,116 18,103 1.92%
PBT 3,288 2,268 3,093 3,148 2,513 3,160 3,198 0.46%
Tax -897 -695 -834 -800 -697 -551 -377 15.53%
NP 2,391 1,573 2,259 2,348 1,816 2,609 2,821 -2.71%
-
NP to SH 2,391 1,573 2,259 2,348 1,816 2,609 2,821 -2.71%
-
Tax Rate 27.28% 30.64% 26.96% 25.41% 27.74% 17.44% 11.79% -
Total Cost 17,913 17,471 16,708 16,010 15,631 16,507 15,282 2.68%
-
Net Worth 31,535 30,580 30,848 30,358 29,427 49,976 51,934 -7.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,529 1,529 1,916 1,921 1,936 2,754 1,770 -2.40%
Div Payout % 63.95% 97.21% 84.82% 81.83% 106.61% 105.58% 62.76% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 31,535 30,580 30,848 30,358 29,427 49,976 51,934 -7.97%
NOSH 19,112 19,113 19,160 19,214 19,360 39,351 39,344 -11.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.78% 8.26% 11.91% 12.79% 10.41% 13.65% 15.58% -
ROE 7.58% 5.14% 7.32% 7.73% 6.17% 5.22% 5.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 106.23 99.64 98.99 95.54 90.12 48.58 46.01 14.95%
EPS 12.51 8.23 11.79 12.22 9.38 6.63 7.17 9.71%
DPS 8.00 8.00 10.00 10.00 10.00 7.00 4.50 10.05%
NAPS 1.65 1.60 1.61 1.58 1.52 1.27 1.32 3.78%
Adjusted Per Share Value based on latest NOSH - 19,233
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.76 23.22 23.13 22.38 21.27 23.31 22.07 1.93%
EPS 2.92 1.92 2.75 2.86 2.21 3.18 3.44 -2.69%
DPS 1.86 1.86 2.34 2.34 2.36 3.36 2.16 -2.46%
NAPS 0.3845 0.3729 0.3761 0.3702 0.3588 0.6093 0.6332 -7.97%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.97 2.40 2.03 1.40 1.12 2.40 1.62 -
P/RPS 1.85 2.41 2.05 1.47 1.24 4.94 3.52 -10.16%
P/EPS 15.75 29.16 17.22 11.46 11.94 36.20 22.59 -5.83%
EY 6.35 3.43 5.81 8.73 8.38 2.76 4.43 6.18%
DY 4.06 3.33 4.93 7.14 8.93 2.92 2.78 6.51%
P/NAPS 1.19 1.50 1.26 0.89 0.74 1.89 1.23 -0.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 13/11/13 27/11/12 10/11/11 29/11/10 25/11/09 -
Price 2.25 1.97 2.10 1.40 1.17 1.40 1.72 -
P/RPS 2.12 1.98 2.12 1.47 1.30 2.88 3.74 -9.02%
P/EPS 17.99 23.94 17.81 11.46 12.47 21.12 23.99 -4.68%
EY 5.56 4.18 5.61 8.73 8.02 4.74 4.17 4.90%
DY 3.56 4.06 4.76 7.14 8.55 5.00 2.62 5.24%
P/NAPS 1.36 1.23 1.30 0.89 0.77 1.10 1.30 0.75%

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