[GBAY] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.16%
YoY- 80.01%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 25,870 24,961 24,028 23,953 23,397 25,265 24,040 1.22%
PBT 3,893 2,968 3,510 3,839 2,537 862 1,438 18.04%
Tax -1,058 -827 -955 -912 -911 -621 -603 9.81%
NP 2,835 2,141 2,555 2,927 1,626 241 835 22.58%
-
NP to SH 2,835 2,141 2,555 2,927 1,626 241 835 22.58%
-
Tax Rate 27.18% 27.86% 27.21% 23.76% 35.91% 72.04% 41.93% -
Total Cost 23,035 22,820 21,473 21,026 21,771 25,024 23,205 -0.12%
-
Net Worth 31,576 30,593 30,815 30,388 29,475 50,010 51,999 -7.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,912 2,294 2,684 2,695 3,370 2,750 1,771 1.28%
Div Payout % 67.44% 107.18% 105.07% 92.09% 207.27% 1,141.35% 212.14% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 31,576 30,593 30,815 30,388 29,475 50,010 51,999 -7.97%
NOSH 19,137 19,120 19,140 19,233 19,391 39,378 39,393 -11.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.96% 8.58% 10.63% 12.22% 6.95% 0.95% 3.47% -
ROE 8.98% 7.00% 8.29% 9.63% 5.52% 0.48% 1.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 135.18 130.54 125.54 124.54 120.66 64.16 61.02 14.16%
EPS 14.81 11.20 13.35 15.22 8.39 0.61 2.12 38.24%
DPS 10.00 12.00 14.00 14.00 17.38 7.00 4.50 14.22%
NAPS 1.65 1.60 1.61 1.58 1.52 1.27 1.32 3.78%
Adjusted Per Share Value based on latest NOSH - 19,233
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.54 30.43 29.30 29.20 28.53 30.80 29.31 1.22%
EPS 3.46 2.61 3.12 3.57 1.98 0.29 1.02 22.56%
DPS 2.33 2.80 3.27 3.29 4.11 3.35 2.16 1.27%
NAPS 0.385 0.373 0.3757 0.3705 0.3594 0.6098 0.634 -7.97%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.97 2.40 2.03 1.40 1.12 2.40 1.62 -
P/RPS 1.46 1.84 1.62 1.12 0.93 3.74 2.65 -9.45%
P/EPS 13.30 21.43 15.21 9.20 13.36 392.15 76.43 -25.27%
EY 7.52 4.67 6.58 10.87 7.49 0.26 1.31 33.79%
DY 5.08 5.00 6.90 10.00 15.52 2.92 2.78 10.56%
P/NAPS 1.19 1.50 1.26 0.89 0.74 1.89 1.23 -0.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 13/11/13 27/11/12 10/11/11 29/11/10 25/11/09 -
Price 2.25 1.97 2.10 1.40 1.17 1.40 1.72 -
P/RPS 1.66 1.51 1.67 1.12 0.97 2.18 2.82 -8.44%
P/EPS 15.19 17.59 15.73 9.20 13.95 228.75 81.15 -24.35%
EY 6.58 5.68 6.36 10.87 7.17 0.44 1.23 32.23%
DY 4.44 6.09 6.67 10.00 14.85 5.00 2.61 9.25%
P/NAPS 1.36 1.23 1.30 0.89 0.77 1.10 1.30 0.75%

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