[GBAY] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.59%
YoY- -32.89%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 6,883 5,892 5,595 5,561 5,812 6,074 5,950 10.20%
PBT 1,286 1,027 691 706 771 1,036 24 1324.75%
Tax -289 -303 -112 -196 -225 -276 -214 22.19%
NP 997 724 579 510 546 760 -190 -
-
NP to SH 997 724 579 510 546 760 -190 -
-
Tax Rate 22.47% 29.50% 16.21% 27.76% 29.18% 26.64% 891.67% -
Total Cost 5,886 5,168 5,016 5,051 5,266 5,314 6,140 -2.77%
-
Net Worth 29,583 30,230 29,627 29,475 29,042 30,127 54,132 -33.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,921 - 774 - 1,936 - 1,433 21.59%
Div Payout % 192.68% - 133.78% - 354.61% - 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 29,583 30,230 29,627 29,475 29,042 30,127 54,132 -33.18%
NOSH 19,210 19,255 19,364 19,391 19,361 19,437 35,849 -34.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 14.48% 12.29% 10.35% 9.17% 9.39% 12.51% -3.19% -
ROE 3.37% 2.39% 1.95% 1.73% 1.88% 2.52% -0.35% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.83 30.60 28.89 28.68 30.02 31.25 16.60 67.09%
EPS 5.19 3.76 2.99 2.63 2.82 3.91 -0.53 -
DPS 10.00 0.00 4.00 0.00 10.00 0.00 4.00 84.30%
NAPS 1.54 1.57 1.53 1.52 1.50 1.55 1.51 1.32%
Adjusted Per Share Value based on latest NOSH - 19,391
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.39 7.18 6.82 6.78 7.09 7.41 7.25 10.23%
EPS 1.22 0.88 0.71 0.62 0.67 0.93 -0.23 -
DPS 2.34 0.00 0.94 0.00 2.36 0.00 1.75 21.39%
NAPS 0.3607 0.3686 0.3612 0.3594 0.3541 0.3673 0.66 -33.17%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.46 1.31 1.30 1.12 1.32 1.30 1.40 -
P/RPS 4.07 4.28 4.50 3.91 4.40 4.16 8.44 -38.53%
P/EPS 28.13 34.84 43.48 42.59 46.81 33.25 -264.15 -
EY 3.55 2.87 2.30 2.35 2.14 3.01 -0.38 -
DY 6.85 0.00 3.08 0.00 7.58 0.00 2.86 79.10%
P/NAPS 0.95 0.83 0.85 0.74 0.88 0.84 0.93 1.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 27/04/12 23/02/12 10/11/11 24/08/11 26/04/11 24/02/11 -
Price 1.35 1.40 1.28 1.17 1.17 1.30 1.25 -
P/RPS 3.77 4.58 4.43 4.08 3.90 4.16 7.53 -36.97%
P/EPS 26.01 37.23 42.81 44.49 41.49 33.25 -235.85 -
EY 3.84 2.69 2.34 2.25 2.41 3.01 -0.42 -
DY 7.41 0.00 3.13 0.00 8.55 0.00 3.20 75.11%
P/NAPS 0.88 0.89 0.84 0.77 0.78 0.84 0.83 3.98%

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