[GBAY] YoY Annualized Quarter 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- 66.67%
YoY- -67.5%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 23,464 23,078 26,080 23,658 29,022 27,752 25,932 -1.65%
PBT 606 280 1,824 1,340 4,582 4,658 3,064 -23.65%
Tax -282 -208 -52 -280 -1,320 -1,296 -962 -18.48%
NP 324 72 1,772 1,060 3,262 3,362 2,102 -26.75%
-
NP to SH 324 72 1,772 1,060 3,262 3,362 2,102 -26.75%
-
Tax Rate 46.53% 74.29% 2.85% 20.90% 28.81% 27.82% 31.40% -
Total Cost 23,140 23,006 24,308 22,598 25,760 24,390 23,830 -0.48%
-
Net Worth 29,432 29,432 30,196 30,579 31,166 30,789 30,001 -0.31%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 764 1,528 2,293 2,294 2,294 3,057 -
Div Payout % - 1,061.78% 86.28% 216.36% 70.34% 68.26% 145.45% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 29,432 29,432 30,196 30,579 31,166 30,789 30,001 -0.31%
NOSH 20,504 20,504 20,504 20,504 19,120 19,124 19,109 1.18%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.38% 0.31% 6.79% 4.48% 11.24% 12.11% 8.11% -
ROE 1.10% 0.24% 5.87% 3.47% 10.47% 10.92% 7.01% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 122.77 120.75 136.46 123.79 151.78 145.12 135.71 -1.65%
EPS 1.70 0.38 9.28 5.54 17.06 17.58 11.00 -26.72%
DPS 0.00 4.00 8.00 12.00 12.00 12.00 16.00 -
NAPS 1.54 1.54 1.58 1.60 1.63 1.61 1.57 -0.32%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.61 28.14 31.80 28.85 35.39 33.84 31.62 -1.65%
EPS 0.40 0.09 2.16 1.29 3.98 4.10 2.56 -26.58%
DPS 0.00 0.93 1.86 2.80 2.80 2.80 3.73 -
NAPS 0.3589 0.3589 0.3682 0.3728 0.38 0.3754 0.3658 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.95 1.89 1.90 2.24 2.10 2.52 2.10 -
P/RPS 1.59 1.57 1.39 1.81 1.38 1.74 1.55 0.42%
P/EPS 115.03 501.69 20.49 40.39 12.31 14.33 19.09 34.85%
EY 0.87 0.20 4.88 2.48 8.12 6.98 5.24 -25.84%
DY 0.00 2.12 4.21 5.36 5.71 4.76 7.62 -
P/NAPS 1.27 1.23 1.20 1.40 1.29 1.57 1.34 -0.88%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 29/08/18 29/08/17 24/08/16 26/08/15 27/08/14 -
Price 2.00 2.00 1.98 2.20 2.27 2.00 2.03 -
P/RPS 1.63 1.66 1.45 1.78 1.50 1.38 1.50 1.39%
P/EPS 117.98 530.89 21.36 39.67 13.31 11.38 18.45 36.20%
EY 0.85 0.19 4.68 2.52 7.52 8.79 5.42 -26.54%
DY 0.00 2.00 4.04 5.45 5.29 6.00 7.88 -
P/NAPS 1.30 1.30 1.25 1.38 1.39 1.24 1.29 0.12%

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