[GBAY] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.32%
YoY- -19.96%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 7,467 7,576 6,503 6,558 6,883 5,812 6,344 2.75%
PBT 1,249 1,337 682 1,129 1,286 771 1,051 2.91%
Tax -356 -372 -233 -331 -289 -225 -159 14.36%
NP 893 965 449 798 997 546 892 0.01%
-
NP to SH 892 965 449 798 997 546 892 0.00%
-
Tax Rate 28.50% 27.82% 34.16% 29.32% 22.47% 29.18% 15.13% -
Total Cost 6,574 6,611 6,054 5,760 5,886 5,266 5,452 3.16%
-
Net Worth 31,134 30,765 29,997 30,116 29,583 29,042 49,118 -7.31%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,146 1,146 1,528 1,918 1,921 1,936 2,750 -13.56%
Div Payout % 128.48% 118.81% 340.43% 240.38% 192.68% 354.61% 308.37% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 31,134 30,765 29,997 30,116 29,583 29,042 49,118 -7.31%
NOSH 19,100 19,108 19,106 19,182 19,210 19,361 39,295 -11.31%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.96% 12.74% 6.90% 12.17% 14.48% 9.39% 14.06% -
ROE 2.87% 3.14% 1.50% 2.65% 3.37% 1.88% 1.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.09 39.65 34.04 34.19 35.83 30.02 16.14 15.86%
EPS 4.67 5.05 2.35 4.16 5.19 2.82 2.27 12.76%
DPS 6.00 6.00 8.00 10.00 10.00 10.00 7.00 -2.53%
NAPS 1.63 1.61 1.57 1.57 1.54 1.50 1.25 4.51%
Adjusted Per Share Value based on latest NOSH - 19,182
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.10 9.24 7.93 8.00 8.39 7.09 7.73 2.75%
EPS 1.09 1.18 0.55 0.97 1.22 0.67 1.09 0.00%
DPS 1.40 1.40 1.86 2.34 2.34 2.36 3.35 -13.52%
NAPS 0.3796 0.3751 0.3657 0.3672 0.3607 0.3541 0.5989 -7.31%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.10 2.52 2.10 1.94 1.46 1.32 2.26 -
P/RPS 5.37 6.36 6.17 5.67 4.07 4.40 14.00 -14.74%
P/EPS 44.97 49.90 89.36 46.63 28.13 46.81 99.56 -12.39%
EY 2.22 2.00 1.12 2.14 3.55 2.14 1.00 14.20%
DY 2.86 2.38 3.81 5.15 6.85 7.58 3.10 -1.33%
P/NAPS 1.29 1.57 1.34 1.24 0.95 0.88 1.81 -5.48%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 28/08/13 28/08/12 24/08/11 10/08/10 -
Price 2.27 2.00 2.03 1.78 1.35 1.17 2.28 -
P/RPS 5.81 5.04 5.96 5.21 3.77 3.90 14.12 -13.74%
P/EPS 48.61 39.60 86.38 42.79 26.01 41.49 100.44 -11.38%
EY 2.06 2.53 1.16 2.34 3.84 2.41 1.00 12.78%
DY 2.64 3.00 3.94 5.62 7.41 8.55 3.07 -2.48%
P/NAPS 1.39 1.24 1.29 1.13 0.88 0.78 1.82 -4.38%

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