[GBAY] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 17.39%
YoY- 59.94%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 28,172 26,024 27,072 27,752 25,200 24,611 25,392 7.16%
PBT 4,164 3,628 4,384 4,658 3,964 2,873 3,024 23.74%
Tax -1,212 -838 -1,196 -1,296 -1,100 -856 -926 19.63%
NP 2,952 2,790 3,188 3,362 2,864 2,017 2,097 25.58%
-
NP to SH 2,952 2,790 3,188 3,362 2,864 2,017 2,097 25.58%
-
Tax Rate 29.11% 23.10% 27.28% 27.82% 27.75% 29.79% 30.62% -
Total Cost 25,220 23,234 23,884 24,390 22,336 22,594 23,294 5.43%
-
Net Worth 31,355 30,766 31,535 30,789 30,931 30,207 30,580 1.68%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 2,293 2,038 2,294 - 2,294 2,038 -
Div Payout % - 82.19% 63.95% 68.26% - 113.74% 97.21% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 31,355 30,766 31,535 30,789 30,931 30,207 30,580 1.68%
NOSH 19,119 19,109 19,112 19,124 19,093 19,118 19,112 0.02%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.48% 10.72% 11.78% 12.11% 11.37% 8.20% 8.26% -
ROE 9.41% 9.07% 10.11% 10.92% 9.26% 6.68% 6.86% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 147.35 136.18 141.64 145.12 131.98 128.73 132.85 7.14%
EPS 15.44 14.60 16.68 17.58 15.00 10.55 10.97 25.56%
DPS 0.00 12.00 10.67 12.00 0.00 12.00 10.67 -
NAPS 1.64 1.61 1.65 1.61 1.62 1.58 1.60 1.65%
Adjusted Per Share Value based on latest NOSH - 19,108
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 34.35 31.73 33.01 33.84 30.73 30.01 30.96 7.16%
EPS 3.60 3.40 3.89 4.10 3.49 2.46 2.56 25.49%
DPS 0.00 2.80 2.49 2.80 0.00 2.80 2.49 -
NAPS 0.3823 0.3751 0.3845 0.3754 0.3771 0.3683 0.3729 1.67%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.22 2.28 1.97 2.52 2.35 2.14 2.40 -
P/RPS 1.51 1.67 1.39 1.74 1.78 1.66 1.81 -11.37%
P/EPS 14.38 15.62 11.81 14.33 15.67 20.28 21.87 -24.36%
EY 6.95 6.40 8.47 6.98 6.38 4.93 4.57 32.21%
DY 0.00 5.26 5.41 4.76 0.00 5.61 4.44 -
P/NAPS 1.35 1.42 1.19 1.57 1.45 1.35 1.50 -6.77%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 25/02/16 25/11/15 26/08/15 28/04/15 26/02/15 26/11/14 -
Price 1.95 2.30 2.25 2.00 2.40 2.18 1.97 -
P/RPS 1.32 1.69 1.59 1.38 1.82 1.69 1.48 -7.33%
P/EPS 12.63 15.75 13.49 11.38 16.00 20.66 17.95 -20.87%
EY 7.92 6.35 7.41 8.79 6.25 4.84 5.57 26.42%
DY 0.00 5.22 4.74 6.00 0.00 5.50 5.41 -
P/NAPS 1.19 1.43 1.36 1.24 1.48 1.38 1.23 -2.17%

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