[GBAY] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -45.87%
YoY- -60.76%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 25,265 25,217 25,262 24,253 24,040 24,213 24,856 1.09%
PBT 862 959 1,081 900 1,438 1,477 1,571 -32.95%
Tax -621 -438 -523 -448 -603 -472 -512 13.71%
NP 241 521 558 452 835 1,005 1,059 -62.69%
-
NP to SH 241 521 558 452 835 1,005 1,059 -62.69%
-
Tax Rate 72.04% 45.67% 48.38% 49.78% 41.93% 31.96% 32.59% -
Total Cost 25,024 24,696 24,704 23,801 23,205 23,208 23,797 3.40%
-
Net Worth 50,010 49,118 50,409 49,645 51,999 52,748 51,611 -2.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,750 2,750 1,771 1,771 1,771 1,771 - -
Div Payout % 1,141.35% 527.96% 317.45% 391.90% 212.14% 176.26% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 50,010 49,118 50,409 49,645 51,999 52,748 51,611 -2.07%
NOSH 39,378 39,295 39,382 39,400 39,393 39,364 39,398 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.95% 2.07% 2.21% 1.86% 3.47% 4.15% 4.26% -
ROE 0.48% 1.06% 1.11% 0.91% 1.61% 1.91% 2.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 64.16 64.17 64.14 61.55 61.02 61.51 63.09 1.12%
EPS 0.61 1.33 1.42 1.15 2.12 2.55 2.69 -62.77%
DPS 7.00 7.00 4.50 4.50 4.50 4.50 0.00 -
NAPS 1.27 1.25 1.28 1.26 1.32 1.34 1.31 -2.04%
Adjusted Per Share Value based on latest NOSH - 39,400
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.80 30.75 30.80 29.57 29.31 29.52 30.31 1.07%
EPS 0.29 0.64 0.68 0.55 1.02 1.23 1.29 -62.99%
DPS 3.35 3.35 2.16 2.16 2.16 2.16 0.00 -
NAPS 0.6098 0.5989 0.6146 0.6053 0.634 0.6431 0.6293 -2.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.40 2.26 1.95 1.68 1.62 1.46 1.22 -
P/RPS 3.74 3.52 3.04 2.73 2.65 2.37 1.93 55.37%
P/EPS 392.15 170.45 137.63 146.45 76.43 57.19 45.39 320.49%
EY 0.26 0.59 0.73 0.68 1.31 1.75 2.20 -75.88%
DY 2.92 3.10 2.31 2.68 2.78 3.08 0.00 -
P/NAPS 1.89 1.81 1.52 1.33 1.23 1.09 0.93 60.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 10/08/10 27/04/10 24/02/10 25/11/09 26/08/09 28/04/09 -
Price 1.40 2.28 2.06 2.30 1.72 1.60 1.40 -
P/RPS 2.18 3.55 3.21 3.74 2.82 2.60 2.22 -1.20%
P/EPS 228.75 171.96 145.39 200.49 81.15 62.67 52.08 167.95%
EY 0.44 0.58 0.69 0.50 1.23 1.60 1.92 -62.51%
DY 5.00 3.07 2.18 1.96 2.61 2.81 0.00 -
P/NAPS 1.10 1.82 1.61 1.83 1.30 1.19 1.07 1.85%

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