[GBAY] YoY TTM 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- 24.21%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 26,118 24,472 26,658 25,520 24,730 23,764 23,931 1.46%
PBT 1,619 2,000 3,591 3,669 3,044 3,533 3,710 -12.90%
Tax -88 -222 -850 -1,022 -824 -952 -900 -32.11%
NP 1,531 1,778 2,741 2,647 2,220 2,581 2,810 -9.62%
-
NP to SH 1,531 1,778 2,741 2,647 2,220 2,581 2,810 -9.62%
-
Tax Rate 5.44% 11.10% 23.67% 27.86% 27.07% 26.95% 24.26% -
Total Cost 24,587 22,694 23,917 22,873 22,510 21,183 21,121 2.56%
-
Net Worth 30,196 30,579 31,134 30,765 29,997 30,116 29,583 0.34%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,911 2,293 2,294 1,912 2,294 2,684 2,695 -5.56%
Div Payout % 124.83% 128.99% 83.71% 72.23% 103.37% 104.01% 95.93% -
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 31,134 30,765 29,997 30,116 29,583 0.34%
NOSH 20,504 20,504 19,100 19,108 19,106 19,182 19,210 1.09%
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 5.86% 7.27% 10.28% 10.37% 8.98% 10.86% 11.74% -
ROE 5.07% 5.81% 8.80% 8.60% 7.40% 8.57% 9.50% -
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 136.66 128.05 139.57 133.55 129.43 123.88 124.58 1.55%
EPS 8.01 9.30 14.35 13.85 11.62 13.45 14.63 -9.54%
DPS 10.00 12.00 12.00 10.00 12.00 14.00 14.00 -5.45%
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 31.84 29.84 32.50 31.12 30.15 28.97 29.18 1.46%
EPS 1.87 2.17 3.34 3.23 2.71 3.15 3.43 -9.61%
DPS 2.33 2.80 2.80 2.33 2.80 3.27 3.29 -5.58%
NAPS 0.3682 0.3728 0.3796 0.3751 0.3657 0.3672 0.3607 0.34%
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 1.75 1.50 1.89 1.62 1.57 1.17 2.91%
P/EPS 23.72 24.08 14.63 18.19 18.07 14.42 9.98 15.51%
EY 4.22 4.15 6.83 5.50 5.53 6.94 10.02 -13.41%
DY 5.26 5.36 5.71 3.97 5.71 7.22 9.59 -9.52%
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 1.72 1.63 1.50 1.57 1.44 1.08 5.03%
P/EPS 24.72 23.65 15.82 14.44 17.47 13.23 9.23 17.83%
EY 4.05 4.23 6.32 6.93 5.72 7.56 10.84 -15.12%
DY 5.05 5.45 5.29 5.00 5.91 7.87 10.37 -11.29%
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