[GBAY] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.7%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 26,024 24,610 24,883 23,420 23,042 25,066 24,253 1.18%
PBT 3,629 2,874 3,793 3,564 3,204 3,184 900 26.14%
Tax -838 -856 -966 -921 -809 -765 -448 10.99%
NP 2,791 2,018 2,827 2,643 2,395 2,419 452 35.42%
-
NP to SH 2,791 2,018 2,827 2,643 2,395 2,419 452 35.42%
-
Tax Rate 23.09% 29.78% 25.47% 25.84% 25.25% 24.03% 49.78% -
Total Cost 23,233 22,592 22,056 20,777 20,647 22,647 23,801 -0.40%
-
Net Worth 30,813 30,237 30,457 29,883 29,627 54,132 49,645 -7.63%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,294 2,294 2,684 2,687 2,710 4,184 1,771 4.40%
Div Payout % 82.22% 113.68% 94.96% 101.67% 113.18% 172.99% 391.90% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,813 30,237 30,457 29,883 29,627 54,132 49,645 -7.63%
NOSH 19,138 19,137 19,155 19,155 19,364 35,849 39,400 -11.33%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.72% 8.20% 11.36% 11.29% 10.39% 9.65% 1.86% -
ROE 9.06% 6.67% 9.28% 8.84% 8.08% 4.47% 0.91% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 135.98 128.59 129.90 122.26 118.99 69.92 61.55 14.11%
EPS 14.58 10.54 14.76 13.80 12.37 6.75 1.15 52.67%
DPS 12.00 12.00 14.00 14.00 14.00 11.67 4.50 17.75%
NAPS 1.61 1.58 1.59 1.56 1.53 1.51 1.26 4.16%
Adjusted Per Share Value based on latest NOSH - 19,155
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 31.73 30.01 30.34 28.56 28.09 30.56 29.57 1.18%
EPS 3.40 2.46 3.45 3.22 2.92 2.95 0.55 35.45%
DPS 2.80 2.80 3.27 3.28 3.31 5.10 2.16 4.41%
NAPS 0.3757 0.3687 0.3714 0.3644 0.3612 0.66 0.6053 -7.63%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.28 2.14 1.94 1.41 1.30 1.40 1.68 -
P/RPS 1.68 1.66 1.49 1.15 1.09 2.00 2.73 -7.76%
P/EPS 15.63 20.29 13.15 10.22 10.51 20.75 146.45 -31.11%
EY 6.40 4.93 7.61 9.79 9.51 4.82 0.68 45.27%
DY 5.26 5.61 7.22 9.93 10.77 8.34 2.68 11.88%
P/NAPS 1.42 1.35 1.22 0.90 0.85 0.93 1.33 1.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 26/02/14 26/02/13 23/02/12 24/02/11 24/02/10 -
Price 2.30 2.18 2.00 1.51 1.28 1.25 2.30 -
P/RPS 1.69 1.70 1.54 1.24 1.08 1.79 3.74 -12.39%
P/EPS 15.77 20.67 13.55 10.94 10.35 18.52 200.49 -34.53%
EY 6.34 4.84 7.38 9.14 9.66 5.40 0.50 52.67%
DY 5.22 5.50 7.00 9.27 10.94 9.34 1.96 17.72%
P/NAPS 1.43 1.38 1.26 0.97 0.84 0.83 1.83 -4.02%

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