[GBAY] YoY 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- 133.33%
YoY- -58.41%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
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 5,831 5,586 6,180 6,765 7,467 7,576 6,503 -1.79%
PBT 152 125 358 465 1,249 1,337 682 -22.11%
Tax -42 -22 8 -94 -356 -372 -233 -24.82%
NP 110 103 366 371 893 965 449 -20.88%
-
NP to SH 110 103 366 371 892 965 449 -20.88%
-
Tax Rate 27.63% 17.60% -2.23% 20.22% 28.50% 27.82% 34.16% -
Total Cost 5,721 5,483 5,814 6,394 6,574 6,611 6,054 -0.93%
-
Net Worth 29,432 29,432 30,196 30,579 31,134 30,765 29,997 -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 - 382 764 1,146 1,146 1,146 1,528 -
Div Payout % - 371.11% 208.87% 309.09% 128.48% 118.81% 340.43% -
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 31,134 30,765 29,997 -0.31%
NOSH 20,504 20,504 20,504 20,504 19,100 19,108 19,106 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 1.89% 1.84% 5.92% 5.48% 11.96% 12.74% 6.90% -
ROE 0.37% 0.35% 1.21% 1.21% 2.87% 3.14% 1.50% -
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 30.51 29.23 32.34 35.40 39.09 39.65 34.04 -1.80%
EPS 0.58 0.54 1.91 1.94 4.67 5.05 2.35 -20.78%
DPS 0.00 2.00 4.00 6.00 6.00 6.00 8.00 -
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 7.11 6.81 7.54 8.25 9.10 9.24 7.93 -1.80%
EPS 0.13 0.13 0.45 0.45 1.09 1.18 0.55 -21.35%
DPS 0.00 0.47 0.93 1.40 1.40 1.40 1.86 -
NAPS 0.3589 0.3589 0.3682 0.3728 0.3796 0.3751 0.3657 -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 6.39 6.47 5.88 6.33 5.37 6.36 6.17 0.58%
P/EPS 338.80 350.70 99.22 115.39 44.97 49.90 89.36 24.84%
EY 0.30 0.29 1.01 0.87 2.22 2.00 1.12 -19.69%
DY 0.00 1.06 2.11 2.68 2.86 2.38 3.81 -
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 6.56 6.84 6.12 6.22 5.81 5.04 5.96 1.61%
P/EPS 347.49 371.11 103.39 113.33 48.61 39.60 86.38 26.08%
EY 0.29 0.27 0.97 0.88 2.06 2.53 1.16 -20.61%
DY 0.00 1.00 2.02 2.73 2.64 3.00 3.94 -
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