[GBAY] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.01%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 24,730 24,785 24,883 24,028 23,764 24,089 23,420 3.70%
PBT 3,044 3,491 3,793 3,510 3,533 3,690 3,564 -10.00%
Tax -824 -922 -966 -955 -952 -910 -921 -7.16%
NP 2,220 2,569 2,827 2,555 2,581 2,780 2,643 -11.00%
-
NP to SH 2,220 2,569 2,827 2,555 2,581 2,780 2,643 -11.00%
-
Tax Rate 27.07% 26.41% 25.47% 27.21% 26.95% 24.66% 25.84% -
Total Cost 22,510 22,216 22,056 21,473 21,183 21,309 20,777 5.50%
-
Net Worth 29,997 31,202 30,457 30,815 30,116 30,873 29,883 0.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,294 2,684 2,684 2,684 2,684 2,687 2,687 -10.03%
Div Payout % 103.37% 104.50% 94.96% 105.07% 104.01% 96.66% 101.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 29,997 31,202 30,457 30,815 30,116 30,873 29,883 0.25%
NOSH 19,106 19,142 19,155 19,140 19,182 19,175 19,155 -0.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.98% 10.37% 11.36% 10.63% 10.86% 11.54% 11.29% -
ROE 7.40% 8.23% 9.28% 8.29% 8.57% 9.00% 8.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 129.43 129.47 129.90 125.54 123.88 125.62 122.26 3.88%
EPS 11.62 13.42 14.76 13.35 13.45 14.50 13.80 -10.85%
DPS 12.00 14.00 14.00 14.00 14.00 14.00 14.00 -9.79%
NAPS 1.57 1.63 1.59 1.61 1.57 1.61 1.56 0.42%
Adjusted Per Share Value based on latest NOSH - 19,140
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.15 30.22 30.34 29.30 28.97 29.37 28.56 3.68%
EPS 2.71 3.13 3.45 3.12 3.15 3.39 3.22 -10.88%
DPS 2.80 3.27 3.27 3.27 3.27 3.28 3.28 -10.03%
NAPS 0.3657 0.3804 0.3714 0.3757 0.3672 0.3764 0.3644 0.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.10 1.95 1.94 2.03 1.94 1.58 1.41 -
P/RPS 1.62 1.51 1.49 1.62 1.57 1.26 1.15 25.74%
P/EPS 18.07 14.53 13.15 15.21 14.42 10.90 10.22 46.37%
EY 5.53 6.88 7.61 6.58 6.94 9.18 9.79 -31.73%
DY 5.71 7.18 7.22 6.90 7.22 8.86 9.93 -30.92%
P/NAPS 1.34 1.20 1.22 1.26 1.24 0.98 0.90 30.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/04/14 26/02/14 13/11/13 28/08/13 25/04/13 26/02/13 -
Price 2.03 2.05 2.00 2.10 1.78 1.65 1.51 -
P/RPS 1.57 1.58 1.54 1.67 1.44 1.31 1.24 17.08%
P/EPS 17.47 15.28 13.55 15.73 13.23 11.38 10.94 36.73%
EY 5.72 6.55 7.38 6.36 7.56 8.79 9.14 -26.89%
DY 5.91 6.83 7.00 6.67 7.87 8.48 9.27 -25.98%
P/NAPS 1.29 1.26 1.26 1.30 1.13 1.02 0.97 20.99%

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