[GBAY] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.18%
YoY- 17.85%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 26,767 24,447 24,785 24,089 22,860 24,660 25,262 0.96%
PBT 3,679 3,014 3,491 3,690 3,195 3,201 1,081 22.62%
Tax -866 -883 -922 -910 -836 -979 -523 8.76%
NP 2,813 2,131 2,569 2,780 2,359 2,222 558 30.91%
-
NP to SH 2,813 2,131 2,569 2,780 2,359 2,222 558 30.91%
-
Tax Rate 23.54% 29.30% 26.41% 24.66% 26.17% 30.58% 48.38% -
Total Cost 23,954 22,316 22,216 21,309 20,501 22,438 24,704 -0.51%
-
Net Worth 31,355 30,931 31,202 30,873 30,230 30,127 50,409 -7.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,294 2,294 2,684 2,687 2,710 4,184 1,771 4.40%
Div Payout % 81.58% 107.65% 104.50% 96.66% 114.91% 188.33% 317.45% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 31,355 30,931 31,202 30,873 30,230 30,127 50,409 -7.60%
NOSH 19,119 19,093 19,142 19,175 19,255 19,437 39,382 -11.33%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.51% 8.72% 10.37% 11.54% 10.32% 9.01% 2.21% -
ROE 8.97% 6.89% 8.23% 9.00% 7.80% 7.38% 1.11% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 140.00 128.04 129.47 125.62 118.72 126.87 64.14 13.88%
EPS 14.71 11.16 13.42 14.50 12.25 11.43 1.42 47.59%
DPS 12.00 12.00 14.00 14.00 14.00 21.53 4.50 17.74%
NAPS 1.64 1.62 1.63 1.61 1.57 1.55 1.28 4.21%
Adjusted Per Share Value based on latest NOSH - 19,175
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.64 29.81 30.22 29.37 27.87 30.07 30.80 0.97%
EPS 3.43 2.60 3.13 3.39 2.88 2.71 0.68 30.92%
DPS 2.80 2.80 3.27 3.28 3.31 5.10 2.16 4.41%
NAPS 0.3823 0.3771 0.3804 0.3764 0.3686 0.3673 0.6146 -7.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.22 2.35 1.95 1.58 1.31 1.30 1.95 -
P/RPS 1.59 1.84 1.51 1.26 1.10 1.02 3.04 -10.23%
P/EPS 15.09 21.06 14.53 10.90 10.69 11.37 137.63 -30.79%
EY 6.63 4.75 6.88 9.18 9.35 8.79 0.73 44.39%
DY 5.41 5.11 7.18 8.86 10.69 16.56 2.31 15.22%
P/NAPS 1.35 1.45 1.20 0.98 0.83 0.84 1.52 -1.95%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/04/15 28/04/14 25/04/13 27/04/12 26/04/11 27/04/10 -
Price 1.95 2.40 2.05 1.65 1.40 1.30 2.06 -
P/RPS 1.39 1.87 1.58 1.31 1.18 1.02 3.21 -13.00%
P/EPS 13.25 21.50 15.28 11.38 11.43 11.37 145.39 -32.89%
EY 7.55 4.65 6.55 8.79 8.75 8.79 0.69 48.94%
DY 6.15 5.00 6.83 8.48 10.00 16.56 2.18 18.85%
P/NAPS 1.19 1.48 1.26 1.02 0.89 0.84 1.61 -4.90%

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