[GBAY] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -17.73%
YoY- -11.15%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 24,161 23,505 22,673 25,418 24,906 27,154 26,024 -1.22%
PBT -1,447 790 -226 1,199 1,378 3,620 3,629 -
Tax 348 -173 83 -155 -203 -741 -838 -
NP -1,099 617 -143 1,044 1,175 2,879 2,791 -
-
NP to SH -1,076 617 -143 1,044 1,175 2,879 2,791 -
-
Tax Rate - 21.90% - 12.93% 14.73% 20.47% 23.09% -
Total Cost 25,260 22,888 22,816 24,374 23,731 24,275 23,233 1.40%
-
Net Worth 3,631 29,814 29,241 29,814 30,196 31,343 30,813 -29.95%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 382 1,528 2,293 2,292 2,294 -
Div Payout % - - 0.00% 146.45% 195.19% 79.64% 82.22% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,631 29,814 29,241 29,814 30,196 31,343 30,813 -29.95%
NOSH 20,504 20,504 20,504 20,504 20,504 19,112 19,138 1.15%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -4.55% 2.62% -0.63% 4.11% 4.72% 10.60% 10.72% -
ROE -29.63% 2.07% -0.49% 3.50% 3.89% 9.19% 9.06% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 126.42 122.99 118.63 132.99 130.32 142.08 135.98 -1.20%
EPS -5.63 3.23 -0.75 5.46 6.15 15.06 14.58 -
DPS 0.00 0.00 2.00 8.00 12.00 12.00 12.00 -
NAPS 0.19 1.56 1.53 1.56 1.58 1.64 1.61 -29.94%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.46 28.66 27.64 30.99 30.37 33.11 31.73 -1.22%
EPS -1.31 0.75 -0.17 1.27 1.43 3.51 3.40 -
DPS 0.00 0.00 0.47 1.86 2.80 2.80 2.80 -
NAPS 0.0443 0.3635 0.3565 0.3635 0.3682 0.3822 0.3757 -29.95%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.60 2.25 2.28 1.94 2.02 2.24 2.28 -
P/RPS 2.06 1.83 1.92 1.46 1.55 1.58 1.68 3.45%
P/EPS -46.18 69.70 -304.72 35.51 32.86 14.87 15.63 -
EY -2.17 1.43 -0.33 2.82 3.04 6.72 6.40 -
DY 0.00 0.00 0.88 4.12 5.94 5.36 5.26 -
P/NAPS 13.68 1.44 1.49 1.24 1.28 1.37 1.42 45.81%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/03/21 27/02/20 28/02/19 28/02/18 27/02/17 25/02/16 -
Price 2.65 2.42 2.27 1.92 1.92 2.25 2.30 -
P/RPS 2.10 1.97 1.91 1.44 1.47 1.58 1.69 3.68%
P/EPS -47.07 74.96 -303.39 35.15 31.23 14.94 15.77 -
EY -2.12 1.33 -0.33 2.85 3.20 6.70 6.34 -
DY 0.00 0.00 0.88 4.17 6.25 5.33 5.22 -
P/NAPS 13.95 1.55 1.48 1.23 1.22 1.37 1.43 46.12%

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