[GBAY] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 36.17%
YoY- -3.79%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 20,747 20,304 19,044 18,967 18,358 17,447 19,116 1.37%
PBT 3,036 3,288 2,268 3,093 3,148 2,513 3,160 -0.66%
Tax -819 -897 -695 -834 -800 -697 -551 6.82%
NP 2,217 2,391 1,573 2,259 2,348 1,816 2,609 -2.67%
-
NP to SH 2,217 2,391 1,573 2,259 2,348 1,816 2,609 -2.67%
-
Tax Rate 26.98% 27.28% 30.64% 26.96% 25.41% 27.74% 17.44% -
Total Cost 18,530 17,913 17,471 16,708 16,010 15,631 16,507 1.94%
-
Net Worth 31,725 31,535 30,580 30,848 30,358 29,427 49,976 -7.28%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,146 1,529 1,529 1,916 1,921 1,936 2,754 -13.58%
Div Payout % 51.72% 63.95% 97.21% 84.82% 81.83% 106.61% 105.58% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 31,725 31,535 30,580 30,848 30,358 29,427 49,976 -7.28%
NOSH 20,504 19,112 19,113 19,160 19,214 19,360 39,351 -10.28%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.69% 11.78% 8.26% 11.91% 12.79% 10.41% 13.65% -
ROE 6.99% 7.58% 5.14% 7.32% 7.73% 6.17% 5.22% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 108.55 106.23 99.64 98.99 95.54 90.12 48.58 14.32%
EPS 11.60 12.51 8.23 11.79 12.22 9.38 6.63 9.76%
DPS 6.00 8.00 8.00 10.00 10.00 10.00 7.00 -2.53%
NAPS 1.66 1.65 1.60 1.61 1.58 1.52 1.27 4.56%
Adjusted Per Share Value based on latest NOSH - 19,140
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.30 24.76 23.22 23.13 22.38 21.27 23.31 1.37%
EPS 2.70 2.92 1.92 2.75 2.86 2.21 3.18 -2.68%
DPS 1.40 1.86 1.86 2.34 2.34 2.36 3.36 -13.56%
NAPS 0.3868 0.3845 0.3729 0.3761 0.3702 0.3588 0.6093 -7.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.28 1.97 2.40 2.03 1.40 1.12 2.40 -
P/RPS 2.10 1.85 2.41 2.05 1.47 1.24 4.94 -13.27%
P/EPS 19.66 15.75 29.16 17.22 11.46 11.94 36.20 -9.66%
EY 5.09 6.35 3.43 5.81 8.73 8.38 2.76 10.72%
DY 2.63 4.06 3.33 4.93 7.14 8.93 2.92 -1.72%
P/NAPS 1.37 1.19 1.50 1.26 0.89 0.74 1.89 -5.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 26/11/14 13/11/13 27/11/12 10/11/11 29/11/10 -
Price 2.20 2.25 1.97 2.10 1.40 1.17 1.40 -
P/RPS 2.03 2.12 1.98 2.12 1.47 1.30 2.88 -5.65%
P/EPS 18.97 17.99 23.94 17.81 11.46 12.47 21.12 -1.77%
EY 5.27 5.56 4.18 5.61 8.73 8.02 4.74 1.78%
DY 2.73 3.56 4.06 4.76 7.14 8.55 5.00 -9.58%
P/NAPS 1.33 1.36 1.23 1.30 0.89 0.77 1.10 3.21%

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