[GBAY] QoQ TTM Result on 31-Mar-2001 [#1]

Stock

[GBAY] GREATER BAY HOLDINGS BERHAD

Announcement Date

29-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- -11.99%

YoY- -45.5%

Quarter Report

Quarterly Report Q12001.doc

Latest QR

Upcoming QR

GBAY's Result

GBAY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	20,098	20,650	20,440	21,947	23,728	26,043	28,121	-20.01%
YoY %	-2.67%	1.03%	-6.87%	-7.51%	-8.89%	-7.39%	-	-
Horiz. %	71.47%	73.43%	72.69%	78.04%	84.38%	92.61%	100.00%	-
PBT	2,976	3,112	3,310	4,080	4,737	6,061	6,914	-42.90%
YoY %	-4.37%	-5.98%	-18.87%	-13.87%	-21.84%	-12.34%	-	-
Horiz. %	43.04%	45.01%	47.87%	59.01%	68.51%	87.66%	100.00%	-
Tax	-496	-337	-392	-607	-791	-1,009	-829	-28.92%
YoY %	-47.18%	14.03%	35.42%	23.26%	21.61%	-21.71%	-	-
Horiz. %	59.83%	40.65%	47.29%	73.22%	95.42%	121.71%	100.00%	-
NP	2,480	2,775	2,918	3,473	3,946	5,052	6,085	-44.93%
YoY %	-10.63%	-4.90%	-15.98%	-11.99%	-21.89%	-16.98%	-	-
Horiz. %	40.76%	45.60%	47.95%	57.07%	64.85%	83.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,480	2,775	2,918	3,473	3,946	5,052	6,085	-44.93%
YoY %	-10.63%	-4.90%	-15.98%	-11.99%	-21.89%	-16.98%	-	-
Horiz. %	40.76%	45.60%	47.95%	57.07%	64.85%	83.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.67%	10.83%	11.84%	14.88%	16.70%	16.65%	11.99%	-
YoY %	53.92%	-8.53%	-20.43%	-10.90%	0.30%	38.87%	-	-
Horiz. %	139.03%	90.33%	98.75%	124.10%	139.28%	138.87%	100.00%	-
Total Cost	17,618	17,875	17,522	18,474	19,782	20,991	22,036	-13.82%
YoY %	-1.44%	2.01%	-5.15%	-6.61%	-5.76%	-4.74%	-	-
Horiz. %	79.95%	81.12%	79.52%	83.84%	89.77%	95.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,786	43,004	42,324	41,921	41,400	41,175	40,258	4.13%
YoY %	-0.51%	1.61%	0.96%	1.26%	0.55%	2.28%	-	-
Horiz. %	106.28%	106.82%	105.13%	104.13%	102.84%	102.28%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	901	902	902	902	902	1,449	1,449	-27.08%
YoY %	-0.11%	0.00%	0.00%	0.00%	-37.75%	0.00%	-	-
Horiz. %	62.18%	62.25%	62.25%	62.25%	62.25%	100.00%	100.00%	-
Div Payout %	36.34%	32.53%	30.94%	25.99%	22.88%	28.69%	23.82%	-
YoY %	11.71%	5.14%	19.05%	13.59%	-20.25%	20.45%	-	-
Horiz. %	152.56%	136.57%	129.89%	109.11%	96.05%	120.45%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	42,786	43,004	42,324	41,921	41,400	41,175	40,258	4.13%
YoY %	-0.51%	1.61%	0.96%	1.26%	0.55%	2.28%	-	-
Horiz. %	106.28%	106.82%	105.13%	104.13%	102.84%	102.28%	100.00%	-
NOSH	18,206	18,222	18,243	18,226	18,238	18,219	18,216	-0.03%
YoY %	-0.09%	-0.12%	0.09%	-0.07%	0.10%	0.02%	-	-
Horiz. %	99.95%	100.03%	100.15%	100.05%	100.12%	100.02%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	12.34%	13.44%	14.28%	15.82%	16.63%	19.40%	21.64%	-
YoY %	-8.18%	-5.88%	-9.73%	-4.87%	-14.28%	-10.35%	-	-
Horiz. %	57.02%	62.11%	65.99%	73.11%	76.85%	89.65%	100.00%	-
ROE	5.80%	6.45%	6.89%	8.28%	9.53%	12.27%	15.11%	-
YoY %	-10.08%	-6.39%	-16.79%	-13.12%	-22.33%	-18.80%	-	-
Horiz. %	38.39%	42.69%	45.60%	54.80%	63.07%	81.20%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	110.39	113.32	112.04	120.41	130.10	142.94	154.37	-19.98%
YoY %	-2.59%	1.14%	-6.95%	-7.45%	-8.98%	-7.40%	-	-
Horiz. %	71.51%	73.41%	72.58%	78.00%	84.28%	92.60%	100.00%	-
EPS	13.62	15.23	15.99	19.05	21.64	27.73	33.40	-44.91%
YoY %	-10.57%	-4.75%	-16.06%	-11.97%	-21.96%	-16.98%	-	-
Horiz. %	40.78%	45.60%	47.87%	57.04%	64.79%	83.02%	100.00%	-
DPS	4.95	4.95	4.95	4.95	4.95	7.95	7.95	-27.02%
YoY %	0.00%	0.00%	0.00%	0.00%	-37.74%	0.00%	-	-
Horiz. %	62.26%	62.26%	62.26%	62.26%	62.26%	100.00%	100.00%	-
NAPS	2.35	2.36	2.32	2.30	2.27	2.26	2.21	4.16%
YoY %	-0.42%	1.72%	0.87%	1.32%	0.44%	2.26%	-	-
Horiz. %	106.33%	106.79%	104.98%	104.07%	102.71%	102.26%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 18,226
RPS	24.50	25.18	24.92	26.76	28.93	31.75	34.29	-20.02%
YoY %	-2.70%	1.04%	-6.88%	-7.50%	-8.88%	-7.41%	-	-
Horiz. %	71.45%	73.43%	72.67%	78.04%	84.37%	92.59%	100.00%	-
EPS	3.02	3.38	3.56	4.23	4.81	6.16	7.42	-44.98%
YoY %	-10.65%	-5.06%	-15.84%	-12.06%	-21.92%	-16.98%	-	-
Horiz. %	40.70%	45.55%	47.98%	57.01%	64.82%	83.02%	100.00%	-
DPS	1.10	1.10	1.10	1.10	1.10	1.77	1.77	-27.11%
YoY %	0.00%	0.00%	0.00%	0.00%	-37.85%	0.00%	-	-
Horiz. %	62.15%	62.15%	62.15%	62.15%	62.15%	100.00%	100.00%	-
NAPS	0.5217	0.5243	0.516	0.5111	0.5048	0.502	0.4909	4.12%
YoY %	-0.50%	1.61%	0.96%	1.25%	0.56%	2.26%	-	-
Horiz. %	106.27%	106.80%	105.11%	104.11%	102.83%	102.26%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	5.50	3.72	3.80	3.96	4.02	5.80	7.40	-
P/RPS	4.98	3.28	3.39	3.29	3.09	4.06	4.79	2.61%
YoY %	51.83%	-3.24%	3.04%	6.47%	-23.89%	-15.24%	-	-
Horiz. %	103.97%	68.48%	70.77%	68.68%	64.51%	84.76%	100.00%	-
P/EPS	40.38	24.43	23.76	20.78	18.58	20.92	22.15	49.06%
YoY %	65.29%	2.82%	14.34%	11.84%	-11.19%	-5.55%	-	-
Horiz. %	182.30%	110.29%	107.27%	93.81%	83.88%	94.45%	100.00%	-
EY	2.48	4.09	4.21	4.81	5.38	4.78	4.51	-32.80%
YoY %	-39.36%	-2.85%	-12.47%	-10.59%	12.55%	5.99%	-	-
Horiz. %	54.99%	90.69%	93.35%	106.65%	119.29%	105.99%	100.00%	-
DY	0.90	1.33	1.30	1.25	1.23	1.37	1.07	-10.86%
YoY %	-32.33%	2.31%	4.00%	1.63%	-10.22%	28.04%	-	-
Horiz. %	84.11%	124.30%	121.50%	116.82%	114.95%	128.04%	100.00%	-
P/NAPS	2.34	1.58	1.64	1.72	1.77	2.57	3.35	-21.22%
YoY %	48.10%	-3.66%	-4.65%	-2.82%	-31.13%	-23.28%	-	-
Horiz. %	69.85%	47.16%	48.96%	51.34%	52.84%	76.72%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/02/02	28/11/01	29/08/01	29/05/01	27/02/01	28/11/00	30/08/00	-
Price	5.74	5.58	4.22	3.80	4.04	4.80	7.20	-
P/RPS	5.20	4.92	3.77	3.16	3.11	3.36	4.66	7.56%
YoY %	5.69%	30.50%	19.30%	1.61%	-7.44%	-27.90%	-	-
Horiz. %	111.59%	105.58%	80.90%	67.81%	66.74%	72.10%	100.00%	-
P/EPS	42.14	36.64	26.38	19.94	18.67	17.31	21.55	56.18%
YoY %	15.01%	38.89%	32.30%	6.80%	7.86%	-19.68%	-	-
Horiz. %	195.55%	170.02%	122.41%	92.53%	86.64%	80.32%	100.00%	-
EY	2.37	2.73	3.79	5.01	5.36	5.78	4.64	-36.02%
YoY %	-13.19%	-27.97%	-24.35%	-6.53%	-7.27%	24.57%	-	-
Horiz. %	51.08%	58.84%	81.68%	107.97%	115.52%	124.57%	100.00%	-
DY	0.86	0.89	1.17	1.30	1.23	1.66	1.10	-15.09%
YoY %	-3.37%	-23.93%	-10.00%	5.69%	-25.90%	50.91%	-	-
Horiz. %	78.18%	80.91%	106.36%	118.18%	111.82%	150.91%	100.00%	-
P/NAPS	2.44	2.36	1.82	1.65	1.78	2.12	3.26	-17.52%
YoY %	3.39%	29.67%	10.30%	-7.30%	-16.04%	-34.97%	-	-
Horiz. %	74.85%	72.39%	55.83%	50.61%	54.60%	65.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos