[GBAY] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -17.11%
YoY- -24.06%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 23,918 24,512 25,418 25,375 26,118 26,703 24,906 -2.66%
PBT 428 661 1,199 1,287 1,619 1,726 1,378 -54.23%
Tax -234 -204 -155 -18 -88 -190 -203 9.96%
NP 194 457 1,044 1,269 1,531 1,536 1,175 -70.00%
-
NP to SH 194 457 1,044 1,269 1,531 1,536 1,175 -70.00%
-
Tax Rate 54.67% 30.86% 12.93% 1.40% 5.44% 11.01% 14.73% -
Total Cost 23,724 24,055 24,374 24,106 24,587 25,167 23,731 -0.01%
-
Net Worth 29,432 29,623 29,814 30,579 30,196 30,770 30,196 -1.69%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,146 1,528 1,528 1,911 1,911 2,293 2,293 -37.10%
Div Payout % 591.09% 334.56% 146.45% 150.61% 124.83% 149.31% 195.19% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 29,432 29,623 29,814 30,579 30,196 30,770 30,196 -1.69%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.81% 1.86% 4.11% 5.00% 5.86% 5.75% 4.72% -
ROE 0.66% 1.54% 3.50% 4.15% 5.07% 4.99% 3.89% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 125.15 128.25 132.99 132.77 136.66 139.72 130.32 -2.66%
EPS 1.02 2.39 5.46 6.64 8.01 8.04 6.15 -69.91%
DPS 6.00 8.00 8.00 10.00 10.00 12.00 12.00 -37.08%
NAPS 1.54 1.55 1.56 1.60 1.58 1.61 1.58 -1.69%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.16 29.89 30.99 30.94 31.84 32.56 30.37 -2.68%
EPS 0.24 0.56 1.27 1.55 1.87 1.87 1.43 -69.67%
DPS 1.40 1.86 1.86 2.33 2.33 2.80 2.80 -37.08%
NAPS 0.3589 0.3612 0.3635 0.3728 0.3682 0.3752 0.3682 -1.69%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.89 1.84 1.94 1.95 1.90 1.92 2.02 -
P/RPS 1.51 1.43 1.46 1.47 1.39 1.37 1.55 -1.73%
P/EPS 186.19 76.95 35.51 29.37 23.72 23.89 32.86 218.83%
EY 0.54 1.30 2.82 3.41 4.22 4.19 3.04 -68.50%
DY 3.17 4.35 4.12 5.13 5.26 6.25 5.94 -34.28%
P/NAPS 1.23 1.19 1.24 1.22 1.20 1.19 1.28 -2.62%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 21/06/18 28/02/18 -
Price 2.00 1.89 1.92 2.00 1.98 1.94 1.92 -
P/RPS 1.60 1.47 1.44 1.51 1.45 1.39 1.47 5.82%
P/EPS 197.03 79.04 35.15 30.12 24.72 24.14 31.23 242.58%
EY 0.51 1.27 2.85 3.32 4.05 4.14 3.20 -70.70%
DY 3.00 4.23 4.17 5.00 5.05 6.19 6.25 -38.77%
P/NAPS 1.30 1.22 1.23 1.25 1.25 1.20 1.22 4.33%

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