[GBAY] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 16.69%
YoY- 38.32%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 25,418 24,907 27,154 26,024 24,611 24,883 23,420 1.37%
PBT 1,201 1,379 3,621 3,628 2,873 3,793 3,563 -16.56%
Tax -156 -203 -741 -838 -856 -966 -921 -25.60%
NP 1,045 1,176 2,880 2,790 2,017 2,827 2,642 -14.31%
-
NP to SH 1,045 1,176 2,880 2,790 2,017 2,827 2,642 -14.31%
-
Tax Rate 12.99% 14.72% 20.46% 23.10% 29.79% 25.47% 25.85% -
Total Cost 24,373 23,731 24,274 23,234 22,594 22,056 20,778 2.69%
-
Net Worth 29,814 30,196 31,343 30,766 30,207 30,453 30,040 -0.12%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,528 2,293 2,293 2,293 2,294 2,681 2,695 -9.01%
Div Payout % 146.31% 195.02% 79.63% 82.19% 113.74% 94.85% 102.04% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 29,814 30,196 31,343 30,766 30,207 30,453 30,040 -0.12%
NOSH 20,504 20,504 20,504 19,109 19,118 19,153 19,256 1.05%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.11% 4.72% 10.61% 10.72% 8.20% 11.36% 11.28% -
ROE 3.50% 3.89% 9.19% 9.07% 6.68% 9.28% 8.79% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 132.99 130.32 142.08 136.18 128.73 129.92 121.62 1.50%
EPS 5.47 6.15 15.07 14.60 10.55 14.76 13.72 -14.20%
DPS 8.00 12.00 12.00 12.00 12.00 14.00 14.00 -8.90%
NAPS 1.56 1.58 1.64 1.61 1.58 1.59 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 19,138
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.99 30.37 33.11 31.73 30.01 30.34 28.56 1.36%
EPS 1.27 1.43 3.51 3.40 2.46 3.45 3.22 -14.35%
DPS 1.86 2.80 2.80 2.80 2.80 3.27 3.29 -9.06%
NAPS 0.3635 0.3682 0.3822 0.3751 0.3683 0.3713 0.3663 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.94 2.02 2.24 2.28 2.14 1.94 1.41 -
P/RPS 1.46 1.55 1.58 1.67 1.66 1.49 1.16 3.90%
P/EPS 35.48 32.83 14.86 15.62 20.28 13.14 10.28 22.92%
EY 2.82 3.05 6.73 6.40 4.93 7.61 9.73 -18.64%
DY 4.12 5.94 5.36 5.26 5.61 7.22 9.93 -13.63%
P/NAPS 1.24 1.28 1.37 1.42 1.35 1.22 0.90 5.48%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 25/02/16 26/02/15 26/02/14 26/02/13 -
Price 1.92 1.92 2.25 2.30 2.18 2.00 1.51 -
P/RPS 1.44 1.47 1.58 1.69 1.69 1.54 1.24 2.52%
P/EPS 35.11 31.20 14.93 15.75 20.66 13.55 11.01 21.31%
EY 2.85 3.20 6.70 6.35 4.84 7.38 9.09 -17.57%
DY 4.17 6.25 5.33 5.22 5.50 7.00 9.27 -12.46%
P/NAPS 1.23 1.22 1.37 1.43 1.38 1.26 0.97 4.03%

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