[GBAY] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -8.14%
YoY- 298.21%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,042 23,397 24,128 24,660 25,066 25,265 25,217 -5.82%
PBT 3,204 2,537 2,921 3,201 3,184 862 959 122.99%
Tax -809 -911 -1,045 -979 -765 -621 -438 50.37%
NP 2,395 1,626 1,876 2,222 2,419 241 521 175.70%
-
NP to SH 2,395 1,626 1,876 2,222 2,419 241 521 175.70%
-
Tax Rate 25.25% 35.91% 35.78% 30.58% 24.03% 72.04% 45.67% -
Total Cost 20,647 21,771 22,252 22,438 22,647 25,024 24,696 -11.22%
-
Net Worth 29,627 29,475 29,042 30,127 54,132 50,010 49,118 -28.54%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,710 3,370 3,370 4,184 4,184 2,750 2,750 -0.96%
Div Payout % 113.18% 207.27% 179.64% 188.33% 172.99% 1,141.35% 527.96% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 29,627 29,475 29,042 30,127 54,132 50,010 49,118 -28.54%
NOSH 19,364 19,391 19,361 19,437 35,849 39,378 39,295 -37.53%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.39% 6.95% 7.78% 9.01% 9.65% 0.95% 2.07% -
ROE 8.08% 5.52% 6.46% 7.38% 4.47% 0.48% 1.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 118.99 120.66 124.62 126.87 69.92 64.16 64.17 50.76%
EPS 12.37 8.39 9.69 11.43 6.75 0.61 1.33 340.46%
DPS 14.00 17.38 17.41 21.53 11.67 7.00 7.00 58.53%
NAPS 1.53 1.52 1.50 1.55 1.51 1.27 1.25 14.38%
Adjusted Per Share Value based on latest NOSH - 19,437
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 28.09 28.53 29.42 30.07 30.56 30.80 30.75 -5.83%
EPS 2.92 1.98 2.29 2.71 2.95 0.29 0.64 174.32%
DPS 3.31 4.11 4.11 5.10 5.10 3.35 3.35 -0.79%
NAPS 0.3612 0.3594 0.3541 0.3673 0.66 0.6098 0.5989 -28.55%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.30 1.12 1.32 1.30 1.40 2.40 2.26 -
P/RPS 1.09 0.93 1.06 1.02 2.00 3.74 3.52 -54.13%
P/EPS 10.51 13.36 13.62 11.37 20.75 392.15 170.45 -84.31%
EY 9.51 7.49 7.34 8.79 4.82 0.26 0.59 534.87%
DY 10.77 15.52 13.19 16.56 8.34 2.92 3.10 128.86%
P/NAPS 0.85 0.74 0.88 0.84 0.93 1.89 1.81 -39.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 10/11/11 24/08/11 26/04/11 24/02/11 29/11/10 10/08/10 -
Price 1.28 1.17 1.17 1.30 1.25 1.40 2.28 -
P/RPS 1.08 0.97 0.94 1.02 1.79 2.18 3.55 -54.66%
P/EPS 10.35 13.95 12.08 11.37 18.52 228.75 171.96 -84.56%
EY 9.66 7.17 8.28 8.79 5.40 0.44 0.58 548.84%
DY 10.94 14.85 14.88 16.56 9.34 5.00 3.07 132.76%
P/NAPS 0.84 0.77 0.78 0.84 0.83 1.10 1.82 -40.19%

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