[GBAY] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -12.45%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 26,972 27,624 27,120 25,252 26,720 26,168 26,508 1.16%
PBT 4,968 5,002 4,936 4,412 5,029 4,598 5,220 -3.23%
Tax -785 -1,148 -1,160 -1,245 -1,412 -1,364 -1,500 -34.98%
NP 4,182 3,854 3,776 3,167 3,617 3,234 3,720 8.09%
-
NP to SH 4,182 3,854 3,776 3,167 3,617 3,234 3,720 8.09%
-
Tax Rate 15.80% 22.95% 23.50% 28.22% 28.08% 29.67% 28.74% -
Total Cost 22,789 23,770 23,344 22,085 23,102 22,934 22,788 0.00%
-
Net Worth 53,578 54,530 53,766 52,509 52,046 52,531 51,565 2.57%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,453 - - 1,435 1,912 2,872 - -
Div Payout % 58.67% - - 45.34% 52.87% 88.83% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 53,578 54,530 53,766 52,509 52,046 52,531 51,565 2.57%
NOSH 40,899 41,000 41,043 41,023 40,981 41,040 40,925 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.51% 13.95% 13.92% 12.54% 13.54% 12.36% 14.03% -
ROE 7.81% 7.07% 7.02% 6.03% 6.95% 6.16% 7.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.95 67.38 66.08 61.56 65.20 63.76 64.77 1.20%
EPS 10.23 9.40 9.20 7.72 8.83 7.88 9.08 8.25%
DPS 6.00 0.00 0.00 3.50 4.67 7.00 0.00 -
NAPS 1.31 1.33 1.31 1.28 1.27 1.28 1.26 2.62%
Adjusted Per Share Value based on latest NOSH - 40,900
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.89 33.68 33.07 30.79 32.58 31.91 32.32 1.16%
EPS 5.10 4.70 4.60 3.86 4.41 3.94 4.54 8.03%
DPS 2.99 0.00 0.00 1.75 2.33 3.50 0.00 -
NAPS 0.6533 0.6649 0.6556 0.6402 0.6346 0.6405 0.6287 2.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.33 1.40 1.30 1.25 1.44 1.78 1.60 -
P/RPS 2.02 2.08 1.97 2.03 2.21 2.79 2.47 -12.51%
P/EPS 13.01 14.89 14.13 16.19 16.31 22.59 17.60 -18.20%
EY 7.69 6.71 7.08 6.18 6.13 4.43 5.68 22.31%
DY 4.51 0.00 0.00 2.80 3.24 3.93 0.00 -
P/NAPS 1.02 1.05 0.99 0.98 1.13 1.39 1.27 -13.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 24/04/08 27/02/08 15/11/07 28/08/07 25/04/07 -
Price 1.34 1.36 1.21 1.20 1.30 1.52 1.50 -
P/RPS 2.03 2.02 1.83 1.95 1.99 2.38 2.32 -8.49%
P/EPS 13.10 14.47 13.15 15.54 14.73 19.29 16.50 -14.22%
EY 7.63 6.91 7.60 6.43 6.79 5.18 6.06 16.55%
DY 4.48 0.00 0.00 2.92 3.59 4.61 0.00 -
P/NAPS 1.02 1.02 0.92 0.94 1.02 1.19 1.19 -9.74%

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