[GBAY] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -15.98%
YoY- -52.05%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 20,824 20,098 20,650 20,440 21,947 23,728 26,043 -13.86%
PBT 3,438 2,976 3,112 3,310 4,080 4,737 6,061 -31.49%
Tax -625 -496 -337 -392 -607 -791 -1,009 -27.35%
NP 2,813 2,480 2,775 2,918 3,473 3,946 5,052 -32.34%
-
NP to SH 2,813 2,480 2,775 2,918 3,473 3,946 5,052 -32.34%
-
Tax Rate 18.18% 16.67% 10.83% 11.84% 14.88% 16.70% 16.65% -
Total Cost 18,011 17,618 17,875 17,522 18,474 19,782 20,991 -9.71%
-
Net Worth 43,719 42,786 43,004 42,324 41,921 41,400 41,175 4.08%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 901 901 902 902 902 902 1,449 -27.16%
Div Payout % 32.04% 36.34% 32.53% 30.94% 25.99% 22.88% 28.69% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 43,719 42,786 43,004 42,324 41,921 41,400 41,175 4.08%
NOSH 18,216 18,206 18,222 18,243 18,226 18,238 18,219 -0.01%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 13.51% 12.34% 13.44% 14.28% 15.82% 16.63% 19.40% -
ROE 6.43% 5.80% 6.45% 6.89% 8.28% 9.53% 12.27% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 114.32 110.39 113.32 112.04 120.41 130.10 142.94 -13.85%
EPS 15.44 13.62 15.23 15.99 19.05 21.64 27.73 -32.34%
DPS 4.95 4.95 4.95 4.95 4.95 4.95 7.95 -27.10%
NAPS 2.40 2.35 2.36 2.32 2.30 2.27 2.26 4.09%
Adjusted Per Share Value based on latest NOSH - 18,243
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 25.39 24.50 25.18 24.92 26.76 28.93 31.75 -13.85%
EPS 3.43 3.02 3.38 3.56 4.23 4.81 6.16 -32.34%
DPS 1.10 1.10 1.10 1.10 1.10 1.10 1.77 -27.19%
NAPS 0.5331 0.5217 0.5243 0.516 0.5111 0.5048 0.502 4.09%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 6.56 5.50 3.72 3.80 3.96 4.02 5.80 -
P/RPS 5.74 4.98 3.28 3.39 3.29 3.09 4.06 25.99%
P/EPS 42.48 40.38 24.43 23.76 20.78 18.58 20.92 60.42%
EY 2.35 2.48 4.09 4.21 4.81 5.38 4.78 -37.73%
DY 0.75 0.90 1.33 1.30 1.25 1.23 1.37 -33.10%
P/NAPS 2.73 2.34 1.58 1.64 1.72 1.77 2.57 4.11%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 27/02/02 28/11/01 29/08/01 29/05/01 27/02/01 28/11/00 -
Price 6.04 5.74 5.58 4.22 3.80 4.04 4.80 -
P/RPS 5.28 5.20 4.92 3.77 3.16 3.11 3.36 35.20%
P/EPS 39.11 42.14 36.64 26.38 19.94 18.67 17.31 72.26%
EY 2.56 2.37 2.73 3.79 5.01 5.36 5.78 -41.92%
DY 0.82 0.86 0.89 1.17 1.30 1.23 1.66 -37.53%
P/NAPS 2.52 2.44 2.36 1.82 1.65 1.78 2.12 12.22%

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