[GBAY] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 903.73%
YoY- 435.18%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,397 24,128 24,660 25,066 25,265 25,217 25,262 -4.97%
PBT 2,537 2,921 3,201 3,184 862 959 1,081 76.51%
Tax -911 -1,045 -979 -765 -621 -438 -523 44.72%
NP 1,626 1,876 2,222 2,419 241 521 558 103.88%
-
NP to SH 1,626 1,876 2,222 2,419 241 521 558 103.88%
-
Tax Rate 35.91% 35.78% 30.58% 24.03% 72.04% 45.67% 48.38% -
Total Cost 21,771 22,252 22,438 22,647 25,024 24,696 24,704 -8.07%
-
Net Worth 29,475 29,042 30,127 54,132 50,010 49,118 50,409 -30.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,370 3,370 4,184 4,184 2,750 2,750 1,771 53.49%
Div Payout % 207.27% 179.64% 188.33% 172.99% 1,141.35% 527.96% 317.45% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,475 29,042 30,127 54,132 50,010 49,118 50,409 -30.05%
NOSH 19,391 19,361 19,437 35,849 39,378 39,295 39,382 -37.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.95% 7.78% 9.01% 9.65% 0.95% 2.07% 2.21% -
ROE 5.52% 6.46% 7.38% 4.47% 0.48% 1.06% 1.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 120.66 124.62 126.87 69.92 64.16 64.17 64.14 52.33%
EPS 8.39 9.69 11.43 6.75 0.61 1.33 1.42 226.47%
DPS 17.38 17.41 21.53 11.67 7.00 7.00 4.50 145.96%
NAPS 1.52 1.50 1.55 1.51 1.27 1.25 1.28 12.12%
Adjusted Per Share Value based on latest NOSH - 35,849
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 28.53 29.42 30.07 30.56 30.80 30.75 30.80 -4.97%
EPS 1.98 2.29 2.71 2.95 0.29 0.64 0.68 103.77%
DPS 4.11 4.11 5.10 5.10 3.35 3.35 2.16 53.49%
NAPS 0.3594 0.3541 0.3673 0.66 0.6098 0.5989 0.6146 -30.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.12 1.32 1.30 1.40 2.40 2.26 1.95 -
P/RPS 0.93 1.06 1.02 2.00 3.74 3.52 3.04 -54.56%
P/EPS 13.36 13.62 11.37 20.75 392.15 170.45 137.63 -78.84%
EY 7.49 7.34 8.79 4.82 0.26 0.59 0.73 371.51%
DY 15.52 13.19 16.56 8.34 2.92 3.10 2.31 255.64%
P/NAPS 0.74 0.88 0.84 0.93 1.89 1.81 1.52 -38.08%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 24/08/11 26/04/11 24/02/11 29/11/10 10/08/10 27/04/10 -
Price 1.17 1.17 1.30 1.25 1.40 2.28 2.06 -
P/RPS 0.97 0.94 1.02 1.79 2.18 3.55 3.21 -54.93%
P/EPS 13.95 12.08 11.37 18.52 228.75 171.96 145.39 -79.01%
EY 7.17 8.28 8.79 5.40 0.44 0.58 0.69 375.51%
DY 14.85 14.88 16.56 9.34 5.00 3.07 2.18 258.92%
P/NAPS 0.77 0.78 0.84 0.83 1.10 1.82 1.61 -38.81%

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