[GBAY] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -14.94%
YoY- -21.69%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 6,396 6,408 5,720 5,566 5,917 5,062 5,595 2.25%
PBT 99 585 341 605 699 416 691 -27.64%
Tax 68 78 59 -161 -132 -121 -112 -
NP 167 663 400 444 567 295 579 -18.70%
-
NP to SH 167 663 400 444 567 295 579 -18.70%
-
Tax Rate -68.69% -13.33% -17.30% 26.61% 18.88% 29.09% 16.21% -
Total Cost 6,229 5,745 5,320 5,122 5,350 4,767 5,016 3.67%
-
Net Worth 30,196 31,343 30,813 30,237 30,457 29,883 29,627 0.31%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 1,146 1,146 1,148 765 766 766 774 6.75%
Div Payout % 686.66% 172.96% 287.08% 172.41% 135.14% 259.74% 133.78% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 30,196 31,343 30,813 30,237 30,457 29,883 29,627 0.31%
NOSH 20,504 20,504 19,138 19,137 19,155 19,155 19,364 0.95%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.61% 10.35% 6.99% 7.98% 9.58% 5.83% 10.35% -
ROE 0.55% 2.12% 1.30% 1.47% 1.86% 0.99% 1.95% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.47 33.53 29.89 29.08 30.89 26.43 28.89 2.48%
EPS 0.87 3.47 2.09 2.32 2.96 1.54 2.99 -18.58%
DPS 6.00 6.00 6.00 4.00 4.00 4.00 4.00 6.98%
NAPS 1.58 1.64 1.61 1.58 1.59 1.56 1.53 0.53%
Adjusted Per Share Value based on latest NOSH - 19,137
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.80 7.81 6.97 6.79 7.21 6.17 6.82 2.26%
EPS 0.20 0.81 0.49 0.54 0.69 0.36 0.71 -19.01%
DPS 1.40 1.40 1.40 0.93 0.93 0.93 0.94 6.85%
NAPS 0.3682 0.3822 0.3757 0.3687 0.3714 0.3644 0.3612 0.32%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.02 2.24 2.28 2.14 1.94 1.41 1.30 -
P/RPS 6.04 6.68 7.63 7.36 6.28 5.34 4.50 5.02%
P/EPS 231.18 64.57 109.09 92.24 65.54 91.56 43.48 32.07%
EY 0.43 1.55 0.92 1.08 1.53 1.09 2.30 -24.36%
DY 2.97 2.68 2.63 1.87 2.06 2.84 3.08 -0.60%
P/NAPS 1.28 1.37 1.42 1.35 1.22 0.90 0.85 7.05%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 26/02/15 26/02/14 26/02/13 23/02/12 -
Price 1.92 2.25 2.30 2.18 2.00 1.51 1.28 -
P/RPS 5.74 6.71 7.70 7.50 6.47 5.71 4.43 4.40%
P/EPS 219.73 64.86 110.05 93.97 67.57 98.05 42.81 31.30%
EY 0.46 1.54 0.91 1.06 1.48 1.02 2.34 -23.72%
DY 3.13 2.67 2.61 1.83 2.00 2.65 3.13 0.00%
P/NAPS 1.22 1.37 1.43 1.38 1.26 0.97 0.84 6.41%

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