[GBAY] QoQ Annualized Quarter 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- 30.36%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 24,883 25,289 26,238 26,244 23,420 24,477 25,552 -1.74%
PBT 3,793 4,124 4,564 4,612 3,563 4,197 4,626 -12.36%
Tax -966 -1,112 -1,246 -1,168 -921 -1,066 -1,184 -12.65%
NP 2,827 3,012 3,318 3,444 2,642 3,130 3,442 -12.26%
-
NP to SH 2,827 3,012 3,318 3,444 2,642 3,130 3,442 -12.26%
-
Tax Rate 25.47% 26.96% 27.30% 25.33% 25.85% 25.40% 25.59% -
Total Cost 22,056 22,277 22,920 22,800 20,778 21,346 22,110 -0.16%
-
Net Worth 30,453 30,848 30,076 30,873 30,040 30,358 29,612 1.87%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,681 2,554 3,831 - 2,695 2,561 3,845 -21.31%
Div Payout % 94.85% 84.82% 115.47% - 102.04% 81.83% 111.73% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 30,453 30,848 30,076 30,873 30,040 30,358 29,612 1.87%
NOSH 19,153 19,160 19,157 19,175 19,256 19,214 19,229 -0.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.36% 11.91% 12.65% 13.12% 11.28% 12.79% 13.47% -
ROE 9.28% 9.76% 11.03% 11.16% 8.79% 10.31% 11.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 129.92 131.99 136.96 136.86 121.62 127.39 132.88 -1.48%
EPS 14.76 15.72 17.32 17.96 13.72 16.29 17.90 -12.03%
DPS 14.00 13.33 20.00 0.00 14.00 13.33 20.00 -21.11%
NAPS 1.59 1.61 1.57 1.61 1.56 1.58 1.54 2.14%
Adjusted Per Share Value based on latest NOSH - 19,175
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.34 30.83 31.99 32.00 28.56 29.84 31.15 -1.73%
EPS 3.45 3.67 4.05 4.20 3.22 3.82 4.20 -12.25%
DPS 3.27 3.11 4.67 0.00 3.29 3.12 4.69 -21.31%
NAPS 0.3713 0.3761 0.3667 0.3764 0.3663 0.3702 0.3611 1.86%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.94 2.03 1.94 1.58 1.41 1.40 1.46 -
P/RPS 1.49 1.54 1.42 1.15 1.16 1.10 1.10 22.35%
P/EPS 13.14 12.91 11.20 8.80 10.28 8.59 8.16 37.26%
EY 7.61 7.74 8.93 11.37 9.73 11.64 12.26 -27.17%
DY 7.22 6.57 10.31 0.00 9.93 9.52 13.70 -34.67%
P/NAPS 1.22 1.26 1.24 0.98 0.90 0.89 0.95 18.09%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 13/11/13 28/08/13 25/04/13 26/02/13 27/11/12 28/08/12 -
Price 2.00 2.10 1.78 1.65 1.51 1.40 1.35 -
P/RPS 1.54 1.59 1.30 1.21 1.24 1.10 1.02 31.50%
P/EPS 13.55 13.36 10.28 9.19 11.01 8.59 7.54 47.65%
EY 7.38 7.49 9.73 10.88 9.09 11.64 13.26 -32.26%
DY 7.00 6.35 11.24 0.00 9.27 9.52 14.81 -39.23%
P/NAPS 1.26 1.30 1.13 1.02 0.97 0.89 0.88 26.95%

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