[GBAY] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.01%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 26,466 25,870 24,961 24,028 23,953 23,397 25,265 0.77%
PBT 3,376 3,893 2,968 3,510 3,839 2,537 862 25.52%
Tax -760 -1,058 -827 -955 -912 -911 -621 3.42%
NP 2,616 2,835 2,141 2,555 2,927 1,626 241 48.74%
-
NP to SH 2,616 2,835 2,141 2,555 2,927 1,626 241 48.74%
-
Tax Rate 22.51% 27.18% 27.86% 27.21% 23.76% 35.91% 72.04% -
Total Cost 23,850 23,035 22,820 21,473 21,026 21,771 25,024 -0.79%
-
Net Worth 31,725 31,576 30,593 30,815 30,388 29,475 50,010 -7.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,294 1,912 2,294 2,684 2,695 3,370 2,750 -2.97%
Div Payout % 87.71% 67.44% 107.18% 105.07% 92.09% 207.27% 1,141.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 31,725 31,576 30,593 30,815 30,388 29,475 50,010 -7.29%
NOSH 19,112 19,137 19,120 19,140 19,233 19,391 39,378 -11.34%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.88% 10.96% 8.58% 10.63% 12.22% 6.95% 0.95% -
ROE 8.25% 8.98% 7.00% 8.29% 9.63% 5.52% 0.48% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 138.48 135.18 130.54 125.54 124.54 120.66 64.16 13.66%
EPS 13.69 14.81 11.20 13.35 15.22 8.39 0.61 67.87%
DPS 12.00 10.00 12.00 14.00 14.00 17.38 7.00 9.39%
NAPS 1.66 1.65 1.60 1.61 1.58 1.52 1.27 4.56%
Adjusted Per Share Value based on latest NOSH - 19,140
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.27 31.54 30.43 29.30 29.20 28.53 30.80 0.77%
EPS 3.19 3.46 2.61 3.12 3.57 1.98 0.29 49.07%
DPS 2.80 2.33 2.80 3.27 3.29 4.11 3.35 -2.94%
NAPS 0.3868 0.385 0.373 0.3757 0.3705 0.3594 0.6098 -7.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.28 1.97 2.40 2.03 1.40 1.12 2.40 -
P/RPS 1.65 1.46 1.84 1.62 1.12 0.93 3.74 -12.73%
P/EPS 16.66 13.30 21.43 15.21 9.20 13.36 392.15 -40.90%
EY 6.00 7.52 4.67 6.58 10.87 7.49 0.26 68.65%
DY 5.26 5.08 5.00 6.90 10.00 15.52 2.92 10.29%
P/NAPS 1.37 1.19 1.50 1.26 0.89 0.74 1.89 -5.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 25/11/15 26/11/14 13/11/13 27/11/12 10/11/11 29/11/10 -
Price 2.20 2.25 1.97 2.10 1.40 1.17 1.40 -
P/RPS 1.59 1.66 1.51 1.67 1.12 0.97 2.18 -5.11%
P/EPS 16.07 15.19 17.59 15.73 9.20 13.95 228.75 -35.73%
EY 6.22 6.58 5.68 6.36 10.87 7.17 0.44 55.43%
DY 5.45 4.44 6.09 6.67 10.00 14.85 5.00 1.44%
P/NAPS 1.33 1.36 1.23 1.30 0.89 0.77 1.10 3.21%

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