[GBAY] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 19.12%
YoY- 49.79%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 25,520 24,730 23,764 23,931 24,128 25,217 24,213 0.87%
PBT 3,669 3,044 3,533 3,710 2,921 959 1,477 16.36%
Tax -1,022 -824 -952 -900 -1,045 -438 -472 13.73%
NP 2,647 2,220 2,581 2,810 1,876 521 1,005 17.50%
-
NP to SH 2,647 2,220 2,581 2,810 1,876 521 1,005 17.50%
-
Tax Rate 27.86% 27.07% 26.95% 24.26% 35.78% 45.67% 31.96% -
Total Cost 22,873 22,510 21,183 21,121 22,252 24,696 23,208 -0.24%
-
Net Worth 30,765 29,997 30,116 29,583 29,042 49,118 52,748 -8.59%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,912 2,294 2,684 2,695 3,370 2,750 1,771 1.28%
Div Payout % 72.23% 103.37% 104.01% 95.93% 179.64% 527.96% 176.26% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 30,765 29,997 30,116 29,583 29,042 49,118 52,748 -8.59%
NOSH 19,108 19,106 19,182 19,210 19,361 39,295 39,364 -11.34%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.37% 8.98% 10.86% 11.74% 7.78% 2.07% 4.15% -
ROE 8.60% 7.40% 8.57% 9.50% 6.46% 1.06% 1.91% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 133.55 129.43 123.88 124.58 124.62 64.17 61.51 13.78%
EPS 13.85 11.62 13.45 14.63 9.69 1.33 2.55 32.56%
DPS 10.00 12.00 14.00 14.00 17.41 7.00 4.50 14.22%
NAPS 1.61 1.57 1.57 1.54 1.50 1.25 1.34 3.10%
Adjusted Per Share Value based on latest NOSH - 19,210
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.12 30.15 28.97 29.18 29.42 30.75 29.52 0.88%
EPS 3.23 2.71 3.15 3.43 2.29 0.64 1.23 17.44%
DPS 2.33 2.80 3.27 3.29 4.11 3.35 2.16 1.27%
NAPS 0.3751 0.3657 0.3672 0.3607 0.3541 0.5989 0.6431 -8.58%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.52 2.10 1.94 1.46 1.32 2.26 1.46 -
P/RPS 1.89 1.62 1.57 1.17 1.06 3.52 2.37 -3.69%
P/EPS 18.19 18.07 14.42 9.98 13.62 170.45 57.19 -17.37%
EY 5.50 5.53 6.94 10.02 7.34 0.59 1.75 21.01%
DY 3.97 5.71 7.22 9.59 13.19 3.10 3.08 4.31%
P/NAPS 1.57 1.34 1.24 0.95 0.88 1.81 1.09 6.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 28/08/12 24/08/11 10/08/10 26/08/09 -
Price 2.00 2.03 1.78 1.35 1.17 2.28 1.60 -
P/RPS 1.50 1.57 1.44 1.08 0.94 3.55 2.60 -8.75%
P/EPS 14.44 17.47 13.23 9.23 12.08 171.96 62.67 -21.69%
EY 6.93 5.72 7.56 10.84 8.28 0.58 1.60 27.65%
DY 5.00 5.91 7.87 10.37 14.88 3.07 2.81 10.07%
P/NAPS 1.24 1.29 1.13 0.88 0.78 1.82 1.19 0.68%

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