[GBAY] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[GBAY] GREATER BAY HOLDINGS BERHAD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -22.66%

YoY- -35.13%

Quarter Report

ADVANCED PACKAGING TECHNOLOGY (M) BHD -Q2 Result.pdf

Latest QR

Upcoming QR

GBAY's Result

GBAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	22,866	23,918	26,118	24,472	26,658	25,520	24,730	-1.29%
YoY %	-4.40%	-8.42%	6.73%	-8.20%	4.46%	3.19%	-	-
Horiz. %	92.46%	96.72%	105.61%	98.96%	107.80%	103.19%	100.00%	-
PBT	-63	428	1,619	2,000	3,591	3,669	3,044	-
YoY %	-114.72%	-73.56%	-19.05%	-44.31%	-2.13%	20.53%	-	-
Horiz. %	-2.07%	14.06%	53.19%	65.70%	117.97%	120.53%	100.00%	-
Tax	46	-234	-88	-222	-850	-1,022	-824	-
YoY %	119.66%	-165.91%	60.36%	73.88%	16.83%	-24.03%	-	-
Horiz. %	-5.58%	28.40%	10.68%	26.94%	103.16%	124.03%	100.00%	-
NP	-17	194	1,531	1,778	2,741	2,647	2,220	-
YoY %	-108.76%	-87.33%	-13.89%	-35.13%	3.55%	19.23%	-	-
Horiz. %	-0.77%	8.74%	68.96%	80.09%	123.47%	119.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17	194	1,531	1,778	2,741	2,647	2,220	-
YoY %	-108.76%	-87.33%	-13.89%	-35.13%	3.55%	19.23%	-	-
Horiz. %	-0.77%	8.74%	68.96%	80.09%	123.47%	119.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	54.67%	5.44%	11.10%	23.67%	27.86%	27.07%	-
YoY %	-	904.96%	-50.99%	-53.11%	-15.04%	2.92%	-	-
Horiz. %	-	201.96%	20.10%	41.00%	87.44%	102.92%	100.00%	-
Total Cost	22,883	23,724	24,587	22,694	23,917	22,873	22,510	0.27%
YoY %	-3.54%	-3.51%	8.34%	-5.11%	4.56%	1.61%	-	-
Horiz. %	101.66%	105.39%	109.23%	100.82%	106.25%	101.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,432	29,432	30,196	30,579	31,134	30,765	29,997	-0.31%
YoY %	0.00%	-2.53%	-1.25%	-1.78%	1.20%	2.56%	-	-
Horiz. %	98.12%	98.12%	100.66%	101.94%	103.79%	102.56%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	1,146	1,911	2,293	2,294	1,912	2,294	-
YoY %	-	-40.03%	-16.66%	-0.04%	19.98%	-16.65%	-	-
Horiz. %	-	49.96%	83.30%	99.96%	100.00%	83.35%	100.00%	-
Div Payout %	-	591.09%	124.83%	128.99%	83.71%	72.23%	103.37%	-
YoY %	-	373.52%	-3.23%	54.09%	15.89%	-30.12%	-	-
Horiz. %	-	571.82%	120.76%	124.78%	80.98%	69.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	29,432	29,432	30,196	30,579	31,134	30,765	29,997	-0.31%
YoY %	0.00%	-2.53%	-1.25%	-1.78%	1.20%	2.56%	-	-
Horiz. %	98.12%	98.12%	100.66%	101.94%	103.79%	102.56%	100.00%	-
NOSH	20,504	20,504	20,504	20,504	19,100	19,108	19,106	1.18%
YoY %	0.00%	0.00%	0.00%	7.35%	-0.04%	0.01%	-	-
Horiz. %	107.32%	107.32%	107.32%	107.32%	99.97%	100.01%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-0.07%	0.81%	5.86%	7.27%	10.28%	10.37%	8.98%	-
YoY %	-108.64%	-86.18%	-19.39%	-29.28%	-0.87%	15.48%	-	-
Horiz. %	-0.78%	9.02%	65.26%	80.96%	114.48%	115.48%	100.00%	-
ROE	-0.06%	0.66%	5.07%	5.81%	8.80%	8.60%	7.40%	-
YoY %	-109.09%	-86.98%	-12.74%	-33.98%	2.33%	16.22%	-	-
Horiz. %	-0.81%	8.92%	68.51%	78.51%	118.92%	116.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	119.64	125.15	136.66	128.05	139.57	133.55	129.43	-1.30%
YoY %	-4.40%	-8.42%	6.72%	-8.25%	4.51%	3.18%	-	-
Horiz. %	92.44%	96.69%	105.59%	98.93%	107.83%	103.18%	100.00%	-
EPS	-0.09	1.02	8.01	9.30	14.35	13.85	11.62	-
YoY %	-108.82%	-87.27%	-13.87%	-35.19%	3.61%	19.19%	-	-
Horiz. %	-0.77%	8.78%	68.93%	80.03%	123.49%	119.19%	100.00%	-
DPS	0.00	6.00	10.00	12.00	12.00	10.00	12.00	-
YoY %	0.00%	-40.00%	-16.67%	0.00%	20.00%	-16.67%	-	-
Horiz. %	0.00%	50.00%	83.33%	100.00%	100.00%	83.33%	100.00%	-
NAPS	1.54	1.54	1.58	1.60	1.63	1.61	1.57	-0.32%
YoY %	0.00%	-2.53%	-1.25%	-1.84%	1.24%	2.55%	-	-
Horiz. %	98.09%	98.09%	100.64%	101.91%	103.82%	102.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 20,504
RPS	27.88	29.16	31.84	29.84	32.50	31.12	30.15	-1.29%
YoY %	-4.39%	-8.42%	6.70%	-8.18%	4.43%	3.22%	-	-
Horiz. %	92.47%	96.72%	105.61%	98.97%	107.79%	103.22%	100.00%	-
EPS	-0.02	0.24	1.87	2.17	3.34	3.23	2.71	-
YoY %	-108.33%	-87.17%	-13.82%	-35.03%	3.41%	19.19%	-	-
Horiz. %	-0.74%	8.86%	69.00%	80.07%	123.25%	119.19%	100.00%	-
DPS	0.00	1.40	2.33	2.80	2.80	2.33	2.80	-
YoY %	0.00%	-39.91%	-16.79%	0.00%	20.17%	-16.79%	-	-
Horiz. %	0.00%	50.00%	83.21%	100.00%	100.00%	83.21%	100.00%	-
NAPS	0.3589	0.3589	0.3682	0.3728	0.3796	0.3751	0.3657	-0.31%
YoY %	0.00%	-2.53%	-1.23%	-1.79%	1.20%	2.57%	-	-
Horiz. %	98.14%	98.14%	100.68%	101.94%	103.80%	102.57%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.95	1.89	1.90	2.24	2.10	2.52	2.10	-
P/RPS	1.63	1.51	1.39	1.75	1.50	1.89	1.62	0.10%
YoY %	7.95%	8.63%	-20.57%	16.67%	-20.63%	16.67%	-	-
Horiz. %	100.62%	93.21%	85.80%	108.02%	92.59%	116.67%	100.00%	-
P/EPS	-2,192.26	186.19	23.72	24.08	14.63	18.19	18.07	-
YoY %	-1,277.43%	684.95%	-1.50%	64.59%	-19.57%	0.66%	-	-
Horiz. %	-12,132.04%	1,030.38%	131.27%	133.26%	80.96%	100.66%	100.00%	-
EY	-0.05	0.54	4.22	4.15	6.83	5.50	5.53	-
YoY %	-109.26%	-87.20%	1.69%	-39.24%	24.18%	-0.54%	-	-
Horiz. %	-0.90%	9.76%	76.31%	75.05%	123.51%	99.46%	100.00%	-
DY	0.00	3.17	5.26	5.36	5.71	3.97	5.71	-
YoY %	0.00%	-39.73%	-1.87%	-6.13%	43.83%	-30.47%	-	-
Horiz. %	0.00%	55.52%	92.12%	93.87%	100.00%	69.53%	100.00%	-
P/NAPS	1.27	1.23	1.20	1.40	1.29	1.57	1.34	-0.88%
YoY %	3.25%	2.50%	-14.29%	8.53%	-17.83%	17.16%	-	-
Horiz. %	94.78%	91.79%	89.55%	104.48%	96.27%	117.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	28/08/19	29/08/18	29/08/17	24/08/16	26/08/15	27/08/14	-
Price	2.00	2.00	1.98	2.20	2.27	2.00	2.03	-
P/RPS	1.67	1.60	1.45	1.72	1.63	1.50	1.57	1.03%
YoY %	4.37%	10.34%	-15.70%	5.52%	8.67%	-4.46%	-	-
Horiz. %	106.37%	101.91%	92.36%	109.55%	103.82%	95.54%	100.00%	-
P/EPS	-2,248.47	197.03	24.72	23.65	15.82	14.44	17.47	-
YoY %	-1,241.18%	697.05%	4.52%	49.49%	9.56%	-17.34%	-	-
Horiz. %	-12,870.46%	1,127.82%	141.50%	135.37%	90.56%	82.66%	100.00%	-
EY	-0.04	0.51	4.05	4.23	6.32	6.93	5.72	-
YoY %	-107.84%	-87.41%	-4.26%	-33.07%	-8.80%	21.15%	-	-
Horiz. %	-0.70%	8.92%	70.80%	73.95%	110.49%	121.15%	100.00%	-
DY	0.00	3.00	5.05	5.45	5.29	5.00	5.91	-
YoY %	0.00%	-40.59%	-7.34%	3.02%	5.80%	-15.40%	-	-
Horiz. %	0.00%	50.76%	85.45%	92.22%	89.51%	84.60%	100.00%	-
P/NAPS	1.30	1.30	1.25	1.38	1.39	1.24	1.29	0.12%
YoY %	0.00%	4.00%	-9.42%	-0.72%	12.10%	-3.88%	-	-
Horiz. %	100.78%	100.78%	96.90%	106.98%	107.75%	96.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos