[GBAY] YoY Cumulative 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- 134.78%
YoY- 59.94%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 13,040 11,829 14,511 13,876 12,966 13,119 12,776 0.34%
PBT 912 670 2,291 2,329 1,532 2,282 2,313 -14.36%
Tax -26 -140 -660 -648 -481 -623 -592 -40.58%
NP 886 530 1,631 1,681 1,051 1,659 1,721 -10.47%
-
NP to SH 886 530 1,631 1,681 1,051 1,659 1,721 -10.47%
-
Tax Rate 2.85% 20.90% 28.81% 27.82% 31.40% 27.30% 25.59% -
Total Cost 12,154 11,299 12,880 12,195 11,915 11,460 11,055 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 764 1,146 1,147 1,147 1,528 1,915 1,922 -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 2.93% 1.73% 5.23% 5.46% 3.50% 5.52% 5.81% -
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 68.23 61.89 75.89 72.56 67.85 68.48 66.44 0.44%
EPS 4.64 2.77 8.53 8.79 5.50 8.66 8.95 -10.36%
DPS 4.00 6.00 6.00 6.00 8.00 10.00 10.00 -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 15.90 14.42 17.69 16.92 15.81 16.00 15.58 0.33%
EPS 1.08 0.65 1.99 2.05 1.28 2.02 2.10 -10.48%
DPS 0.93 1.40 1.40 1.40 1.86 2.34 2.34 -14.24%
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 2.78 3.62 2.77 3.47 3.09 2.83 2.20 3.97%
P/EPS 40.99 80.78 24.62 28.67 38.18 22.40 16.31 16.59%
EY 2.44 1.24 4.06 3.49 2.62 4.46 6.13 -14.22%
DY 2.11 2.68 2.86 2.38 3.81 5.15 6.85 -17.81%
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 2.90 3.55 2.99 2.76 2.99 2.60 2.03 6.12%
P/EPS 42.71 79.33 26.61 22.75 36.91 20.55 15.08 18.93%
EY 2.34 1.26 3.76 4.40 2.71 4.87 6.63 -15.92%
DY 2.02 2.73 2.64 3.00 3.94 5.62 7.41 -19.46%
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