[GBAY] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -22.66%
YoY- -35.13%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 26,703 24,906 24,918 24,472 25,174 27,154 26,466 0.59%
PBT 1,726 1,378 1,864 2,000 2,784 3,620 3,376 -36.08%
Tax -190 -203 -193 -222 -484 -741 -760 -60.34%
NP 1,536 1,175 1,671 1,778 2,300 2,879 2,616 -29.90%
-
NP to SH 1,536 1,175 1,671 1,778 2,299 2,879 2,616 -29.90%
-
Tax Rate 11.01% 14.73% 10.35% 11.10% 17.39% 20.47% 22.51% -
Total Cost 25,167 23,731 23,247 22,694 22,874 24,275 23,850 3.65%
-
Net Worth 30,770 30,196 31,152 30,579 31,534 31,343 31,725 -2.01%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,293 2,293 2,293 2,293 2,292 2,292 2,294 -0.02%
Div Payout % 149.31% 195.19% 137.25% 128.99% 99.73% 79.64% 87.71% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 30,770 30,196 31,152 30,579 31,534 31,343 31,725 -2.01%
NOSH 20,504 20,504 20,504 20,504 20,504 19,112 19,112 4.80%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.75% 4.72% 6.71% 7.27% 9.14% 10.60% 9.88% -
ROE 4.99% 3.89% 5.36% 5.81% 7.29% 9.19% 8.25% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 139.72 130.32 130.38 128.05 131.72 142.08 138.48 0.59%
EPS 8.04 6.15 8.74 9.30 12.03 15.06 13.69 -29.89%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 1.61 1.58 1.63 1.60 1.65 1.64 1.66 -2.02%
Adjusted Per Share Value based on latest NOSH - 20,504
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.56 30.37 30.38 29.84 30.69 33.11 32.27 0.59%
EPS 1.87 1.43 2.04 2.17 2.80 3.51 3.19 -29.97%
DPS 2.80 2.80 2.80 2.80 2.80 2.80 2.80 0.00%
NAPS 0.3752 0.3682 0.3798 0.3728 0.3845 0.3822 0.3868 -2.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.92 2.02 2.15 2.24 2.23 2.24 2.28 -
P/RPS 1.37 1.55 1.65 1.75 1.69 1.58 1.65 -11.66%
P/EPS 23.89 32.86 24.59 24.08 18.54 14.87 16.66 27.19%
EY 4.19 3.04 4.07 4.15 5.39 6.72 6.00 -21.30%
DY 6.25 5.94 5.58 5.36 5.38 5.36 5.26 12.19%
P/NAPS 1.19 1.28 1.32 1.40 1.35 1.37 1.37 -8.97%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/06/18 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 1.94 1.92 2.19 2.20 2.40 2.25 2.20 -
P/RPS 1.39 1.47 1.68 1.72 1.82 1.58 1.59 -8.57%
P/EPS 24.14 31.23 25.05 23.65 19.95 14.94 16.07 31.19%
EY 4.14 3.20 3.99 4.23 5.01 6.70 6.22 -23.78%
DY 6.19 6.25 5.48 5.45 5.00 5.33 5.45 8.86%
P/NAPS 1.20 1.22 1.34 1.38 1.45 1.37 1.33 -6.63%

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