[GBAY] QoQ Annualized Quarter 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- -15.61%
YoY- 10.31%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 25,289 26,238 26,244 23,420 24,477 25,552 23,568 4.80%
PBT 4,124 4,564 4,612 3,563 4,197 4,626 4,108 0.25%
Tax -1,112 -1,246 -1,168 -921 -1,066 -1,184 -1,212 -5.57%
NP 3,012 3,318 3,444 2,642 3,130 3,442 2,896 2.65%
-
NP to SH 3,012 3,318 3,444 2,642 3,130 3,442 2,896 2.65%
-
Tax Rate 26.96% 27.30% 25.33% 25.85% 25.40% 25.59% 29.50% -
Total Cost 22,277 22,920 22,800 20,778 21,346 22,110 20,672 5.10%
-
Net Worth 30,848 30,076 30,873 30,040 30,358 29,612 30,230 1.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,554 3,831 - 2,695 2,561 3,845 - -
Div Payout % 84.82% 115.47% - 102.04% 81.83% 111.73% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 30,848 30,076 30,873 30,040 30,358 29,612 30,230 1.35%
NOSH 19,160 19,157 19,175 19,256 19,214 19,229 19,255 -0.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.91% 12.65% 13.12% 11.28% 12.79% 13.47% 12.29% -
ROE 9.76% 11.03% 11.16% 8.79% 10.31% 11.62% 9.58% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 131.99 136.96 136.86 121.62 127.39 132.88 122.40 5.15%
EPS 15.72 17.32 17.96 13.72 16.29 17.90 15.04 2.98%
DPS 13.33 20.00 0.00 14.00 13.33 20.00 0.00 -
NAPS 1.61 1.57 1.61 1.56 1.58 1.54 1.57 1.68%
Adjusted Per Share Value based on latest NOSH - 19,155
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.83 31.99 32.00 28.56 29.84 31.15 28.74 4.78%
EPS 3.67 4.05 4.20 3.22 3.82 4.20 3.53 2.62%
DPS 3.11 4.67 0.00 3.29 3.12 4.69 0.00 -
NAPS 0.3761 0.3667 0.3764 0.3663 0.3702 0.3611 0.3686 1.35%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.03 1.94 1.58 1.41 1.40 1.46 1.31 -
P/RPS 1.54 1.42 1.15 1.16 1.10 1.10 1.07 27.44%
P/EPS 12.91 11.20 8.80 10.28 8.59 8.16 8.71 29.96%
EY 7.74 8.93 11.37 9.73 11.64 12.26 11.48 -23.09%
DY 6.57 10.31 0.00 9.93 9.52 13.70 0.00 -
P/NAPS 1.26 1.24 0.98 0.90 0.89 0.95 0.83 32.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 28/08/13 25/04/13 26/02/13 27/11/12 28/08/12 27/04/12 -
Price 2.10 1.78 1.65 1.51 1.40 1.35 1.40 -
P/RPS 1.59 1.30 1.21 1.24 1.10 1.02 1.14 24.80%
P/EPS 13.36 10.28 9.19 11.01 8.59 7.54 9.31 27.19%
EY 7.49 9.73 10.88 9.09 11.64 13.26 10.74 -21.34%
DY 6.35 11.24 0.00 9.27 9.52 14.81 0.00 -
P/NAPS 1.30 1.13 1.02 0.97 0.89 0.88 0.89 28.70%

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