[GBAY] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 17.39%
YoY- 59.94%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 26,080 23,658 29,022 27,752 25,932 26,238 25,552 0.34%
PBT 1,824 1,340 4,582 4,658 3,064 4,564 4,626 -14.36%
Tax -52 -280 -1,320 -1,296 -962 -1,246 -1,184 -40.58%
NP 1,772 1,060 3,262 3,362 2,102 3,318 3,442 -10.47%
-
NP to SH 1,772 1,060 3,262 3,362 2,102 3,318 3,442 -10.47%
-
Tax Rate 2.85% 20.90% 28.81% 27.82% 31.40% 27.30% 25.59% -
Total Cost 24,308 22,598 25,760 24,390 23,830 22,920 22,110 1.59%
-
Net Worth 30,196 30,579 31,166 30,789 30,001 30,076 29,612 0.32%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,528 2,293 2,294 2,294 3,057 3,831 3,845 -14.24%
Div Payout % 86.28% 216.36% 70.34% 68.26% 145.45% 115.47% 111.73% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 30,196 30,579 31,166 30,789 30,001 30,076 29,612 0.32%
NOSH 20,504 20,504 19,120 19,124 19,109 19,157 19,229 1.07%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.79% 4.48% 11.24% 12.11% 8.11% 12.65% 13.47% -
ROE 5.87% 3.47% 10.47% 10.92% 7.01% 11.03% 11.62% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 136.46 123.79 151.78 145.12 135.71 136.96 132.88 0.44%
EPS 9.28 5.54 17.06 17.58 11.00 17.32 17.90 -10.36%
DPS 8.00 12.00 12.00 12.00 16.00 20.00 20.00 -14.15%
NAPS 1.58 1.60 1.63 1.61 1.57 1.57 1.54 0.42%
Adjusted Per Share Value based on latest NOSH - 19,108
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 31.80 28.85 35.39 33.84 31.62 31.99 31.15 0.34%
EPS 2.16 1.29 3.98 4.10 2.56 4.05 4.20 -10.48%
DPS 1.86 2.80 2.80 2.80 3.73 4.67 4.69 -14.27%
NAPS 0.3682 0.3728 0.38 0.3754 0.3658 0.3667 0.3611 0.32%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.90 2.24 2.10 2.52 2.10 1.94 1.46 -
P/RPS 1.39 1.81 1.38 1.74 1.55 1.42 1.10 3.97%
P/EPS 20.49 40.39 12.31 14.33 19.09 11.20 8.16 16.57%
EY 4.88 2.48 8.12 6.98 5.24 8.93 12.26 -14.22%
DY 4.21 5.36 5.71 4.76 7.62 10.31 13.70 -17.84%
P/NAPS 1.20 1.40 1.29 1.57 1.34 1.24 0.95 3.96%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 24/08/16 26/08/15 27/08/14 28/08/13 28/08/12 -
Price 1.98 2.20 2.27 2.00 2.03 1.78 1.35 -
P/RPS 1.45 1.78 1.50 1.38 1.50 1.30 1.02 6.03%
P/EPS 21.36 39.67 13.31 11.38 18.45 10.28 7.54 18.94%
EY 4.68 2.52 7.52 8.79 5.42 9.73 13.26 -15.92%
DY 4.04 5.45 5.29 6.00 7.88 11.24 14.81 -19.45%
P/NAPS 1.25 1.38 1.39 1.24 1.29 1.13 0.88 6.02%

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