[GBAY] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.66%
YoY- 92.2%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 6,408 5,720 5,566 5,917 5,062 5,595 5,950 1.24%
PBT 585 341 605 699 416 691 24 70.19%
Tax 78 59 -161 -132 -121 -112 -214 -
NP 663 400 444 567 295 579 -190 -
-
NP to SH 663 400 444 567 295 579 -190 -
-
Tax Rate -13.33% -17.30% 26.61% 18.88% 29.09% 16.21% 891.67% -
Total Cost 5,745 5,320 5,122 5,350 4,767 5,016 6,140 -1.10%
-
Net Worth 31,343 30,813 30,237 30,457 29,883 29,627 54,132 -8.69%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,146 1,148 765 766 766 774 1,433 -3.65%
Div Payout % 172.96% 287.08% 172.41% 135.14% 259.74% 133.78% 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 31,343 30,813 30,237 30,457 29,883 29,627 54,132 -8.69%
NOSH 20,504 19,138 19,137 19,155 19,155 19,364 35,849 -8.88%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.35% 6.99% 7.98% 9.58% 5.83% 10.35% -3.19% -
ROE 2.12% 1.30% 1.47% 1.86% 0.99% 1.95% -0.35% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.53 29.89 29.08 30.89 26.43 28.89 16.60 12.41%
EPS 3.47 2.09 2.32 2.96 1.54 2.99 -0.53 -
DPS 6.00 6.00 4.00 4.00 4.00 4.00 4.00 6.98%
NAPS 1.64 1.61 1.58 1.59 1.56 1.53 1.51 1.38%
Adjusted Per Share Value based on latest NOSH - 19,155
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.81 6.97 6.79 7.21 6.17 6.82 7.25 1.24%
EPS 0.81 0.49 0.54 0.69 0.36 0.71 -0.23 -
DPS 1.40 1.40 0.93 0.93 0.93 0.94 1.75 -3.64%
NAPS 0.3822 0.3757 0.3687 0.3714 0.3644 0.3612 0.66 -8.69%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.24 2.28 2.14 1.94 1.41 1.30 1.40 -
P/RPS 6.68 7.63 7.36 6.28 5.34 4.50 8.44 -3.81%
P/EPS 64.57 109.09 92.24 65.54 91.56 43.48 -264.15 -
EY 1.55 0.92 1.08 1.53 1.09 2.30 -0.38 -
DY 2.68 2.63 1.87 2.06 2.84 3.08 2.86 -1.07%
P/NAPS 1.37 1.42 1.35 1.22 0.90 0.85 0.93 6.66%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 26/02/14 26/02/13 23/02/12 24/02/11 -
Price 2.25 2.30 2.18 2.00 1.51 1.28 1.25 -
P/RPS 6.71 7.70 7.50 6.47 5.71 4.43 7.53 -1.90%
P/EPS 64.86 110.05 93.97 67.57 98.05 42.81 -235.85 -
EY 1.54 0.91 1.06 1.48 1.02 2.34 -0.42 -
DY 2.67 2.61 1.83 2.00 2.65 3.13 3.20 -2.97%
P/NAPS 1.37 1.43 1.38 1.26 0.97 0.84 0.83 8.70%

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