[GBAY] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -20.15%
YoY- -18.27%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 22,621 24,512 26,703 25,174 26,767 24,447 24,785 -1.50%
PBT -90 661 1,726 2,784 3,679 3,014 3,491 -
Tax 66 -204 -190 -484 -866 -883 -922 -
NP -24 457 1,536 2,300 2,813 2,131 2,569 -
-
NP to SH -24 457 1,536 2,299 2,813 2,131 2,569 -
-
Tax Rate - 30.86% 11.01% 17.39% 23.54% 29.30% 26.41% -
Total Cost 22,645 24,055 25,167 22,874 23,954 22,316 22,216 0.31%
-
Net Worth 29,241 29,623 30,770 31,534 31,355 30,931 31,202 -1.07%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 382 1,528 2,293 2,292 2,294 2,294 2,684 -27.72%
Div Payout % 0.00% 334.56% 149.31% 99.73% 81.58% 107.65% 104.50% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 29,241 29,623 30,770 31,534 31,355 30,931 31,202 -1.07%
NOSH 20,504 20,504 20,504 20,504 19,119 19,093 19,142 1.15%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.11% 1.86% 5.75% 9.14% 10.51% 8.72% 10.37% -
ROE -0.08% 1.54% 4.99% 7.29% 8.97% 6.89% 8.23% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 118.36 128.25 139.72 131.72 140.00 128.04 129.47 -1.48%
EPS -0.13 2.39 8.04 12.03 14.71 11.16 13.42 -
DPS 2.00 8.00 12.00 12.00 12.00 12.00 14.00 -27.67%
NAPS 1.53 1.55 1.61 1.65 1.64 1.62 1.63 -1.04%
Adjusted Per Share Value based on latest NOSH - 20,504
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 27.58 29.89 32.56 30.69 32.64 29.81 30.22 -1.51%
EPS -0.03 0.56 1.87 2.80 3.43 2.60 3.13 -
DPS 0.47 1.86 2.80 2.80 2.80 2.80 3.27 -27.60%
NAPS 0.3565 0.3612 0.3752 0.3845 0.3823 0.3771 0.3804 -1.07%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.98 1.84 1.92 2.23 2.22 2.35 1.95 -
P/RPS 1.67 1.43 1.37 1.69 1.59 1.84 1.51 1.69%
P/EPS -1,576.74 76.95 23.89 18.54 15.09 21.06 14.53 -
EY -0.06 1.30 4.19 5.39 6.63 4.75 6.88 -
DY 1.01 4.35 6.25 5.38 5.41 5.11 7.18 -27.86%
P/NAPS 1.29 1.19 1.19 1.35 1.35 1.45 1.20 1.21%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 30/05/19 21/06/18 30/05/17 19/05/16 28/04/15 28/04/14 -
Price 1.95 1.89 1.94 2.40 1.95 2.40 2.05 -
P/RPS 1.65 1.47 1.39 1.82 1.39 1.87 1.58 0.72%
P/EPS -1,552.85 79.04 24.14 19.95 13.25 21.50 15.28 -
EY -0.06 1.27 4.14 5.01 7.55 4.65 6.55 -
DY 1.03 4.23 6.19 5.00 6.15 5.00 6.83 -27.02%
P/NAPS 1.27 1.22 1.20 1.45 1.19 1.48 1.26 0.13%

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