[GBAY] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.92%
YoY- -76.75%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 25,217 25,262 24,253 24,040 24,213 24,856 26,165 -2.43%
PBT 959 1,081 900 1,438 1,477 1,571 1,967 -38.13%
Tax -438 -523 -448 -603 -472 -512 -815 -33.97%
NP 521 558 452 835 1,005 1,059 1,152 -41.16%
-
NP to SH 521 558 452 835 1,005 1,059 1,152 -41.16%
-
Tax Rate 45.67% 48.38% 49.78% 41.93% 31.96% 32.59% 41.43% -
Total Cost 24,696 24,704 23,801 23,205 23,208 23,797 25,013 -0.84%
-
Net Worth 49,118 50,409 49,645 51,999 52,748 51,611 50,949 -2.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,750 1,771 1,771 1,771 1,771 - - -
Div Payout % 527.96% 317.45% 391.90% 212.14% 176.26% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 49,118 50,409 49,645 51,999 52,748 51,611 50,949 -2.41%
NOSH 39,295 39,382 39,400 39,393 39,364 39,398 40,759 -2.41%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.07% 2.21% 1.86% 3.47% 4.15% 4.26% 4.40% -
ROE 1.06% 1.11% 0.91% 1.61% 1.91% 2.05% 2.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.17 64.14 61.55 61.02 61.51 63.09 64.19 -0.02%
EPS 1.33 1.42 1.15 2.12 2.55 2.69 2.83 -39.63%
DPS 7.00 4.50 4.50 4.50 4.50 0.00 0.00 -
NAPS 1.25 1.28 1.26 1.32 1.34 1.31 1.25 0.00%
Adjusted Per Share Value based on latest NOSH - 39,393
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.75 30.80 29.57 29.31 29.52 30.31 31.90 -2.42%
EPS 0.64 0.68 0.55 1.02 1.23 1.29 1.40 -40.74%
DPS 3.35 2.16 2.16 2.16 2.16 0.00 0.00 -
NAPS 0.5989 0.6146 0.6053 0.634 0.6431 0.6293 0.6212 -2.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.26 1.95 1.68 1.62 1.46 1.22 1.24 -
P/RPS 3.52 3.04 2.73 2.65 2.37 1.93 1.93 49.44%
P/EPS 170.45 137.63 146.45 76.43 57.19 45.39 43.87 147.76%
EY 0.59 0.73 0.68 1.31 1.75 2.20 2.28 -59.49%
DY 3.10 2.31 2.68 2.78 3.08 0.00 0.00 -
P/NAPS 1.81 1.52 1.33 1.23 1.09 0.93 0.99 49.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 27/04/10 24/02/10 25/11/09 26/08/09 28/04/09 27/02/09 -
Price 2.28 2.06 2.30 1.72 1.60 1.40 1.24 -
P/RPS 3.55 3.21 3.74 2.82 2.60 2.22 1.93 50.29%
P/EPS 171.96 145.39 200.49 81.15 62.67 52.08 43.87 149.22%
EY 0.58 0.69 0.50 1.23 1.60 1.92 2.28 -59.95%
DY 3.07 2.18 1.96 2.61 2.81 0.00 0.00 -
P/NAPS 1.82 1.61 1.83 1.30 1.19 1.07 0.99 50.23%

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