[GBAY] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -20.15%
YoY- -18.27%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,906 24,918 24,472 25,174 27,154 26,466 26,658 -4.41%
PBT 1,378 1,864 2,000 2,784 3,620 3,376 3,591 -47.10%
Tax -203 -193 -222 -484 -741 -760 -850 -61.40%
NP 1,175 1,671 1,778 2,300 2,879 2,616 2,741 -43.05%
-
NP to SH 1,175 1,671 1,778 2,299 2,879 2,616 2,741 -43.05%
-
Tax Rate 14.73% 10.35% 11.10% 17.39% 20.47% 22.51% 23.67% -
Total Cost 23,731 23,247 22,694 22,874 24,275 23,850 23,917 -0.51%
-
Net Worth 30,196 31,152 30,579 31,534 31,343 31,725 31,134 -2.01%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,293 2,293 2,293 2,292 2,292 2,294 2,294 -0.02%
Div Payout % 195.19% 137.25% 128.99% 99.73% 79.64% 87.71% 83.71% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 30,196 31,152 30,579 31,534 31,343 31,725 31,134 -2.01%
NOSH 20,504 20,504 20,504 20,504 19,112 19,112 19,100 4.82%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.72% 6.71% 7.27% 9.14% 10.60% 9.88% 10.28% -
ROE 3.89% 5.36% 5.81% 7.29% 9.19% 8.25% 8.80% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 130.32 130.38 128.05 131.72 142.08 138.48 139.57 -4.45%
EPS 6.15 8.74 9.30 12.03 15.06 13.69 14.35 -43.06%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 1.58 1.63 1.60 1.65 1.64 1.66 1.63 -2.05%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.37 30.38 29.84 30.69 33.11 32.27 32.50 -4.40%
EPS 1.43 2.04 2.17 2.80 3.51 3.19 3.34 -43.10%
DPS 2.80 2.80 2.80 2.80 2.80 2.80 2.80 0.00%
NAPS 0.3682 0.3798 0.3728 0.3845 0.3822 0.3868 0.3796 -2.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.02 2.15 2.24 2.23 2.24 2.28 2.10 -
P/RPS 1.55 1.65 1.75 1.69 1.58 1.65 1.50 2.20%
P/EPS 32.86 24.59 24.08 18.54 14.87 16.66 14.63 71.25%
EY 3.04 4.07 4.15 5.39 6.72 6.00 6.83 -41.61%
DY 5.94 5.58 5.36 5.38 5.36 5.26 5.71 2.66%
P/NAPS 1.28 1.32 1.40 1.35 1.37 1.37 1.29 -0.51%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 24/08/16 -
Price 1.92 2.19 2.20 2.40 2.25 2.20 2.27 -
P/RPS 1.47 1.68 1.72 1.82 1.58 1.59 1.63 -6.63%
P/EPS 31.23 25.05 23.65 19.95 14.94 16.07 15.82 57.17%
EY 3.20 3.99 4.23 5.01 6.70 6.22 6.32 -36.39%
DY 6.25 5.48 5.45 5.00 5.33 5.45 5.29 11.72%
P/NAPS 1.22 1.34 1.38 1.45 1.37 1.33 1.39 -8.30%

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