[GBAY] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 15.85%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 24,593 22,595 22,564 22,528 22,381 20,098 23,727 0.59%
PBT 3,324 2,925 3,380 3,895 3,896 2,975 4,738 -5.73%
Tax -979 -874 -948 -752 -1,183 -495 -792 3.59%
NP 2,345 2,051 2,432 3,143 2,713 2,480 3,946 -8.30%
-
NP to SH 2,345 2,051 2,432 3,143 2,713 2,480 3,946 -8.30%
-
Tax Rate 29.45% 29.88% 28.05% 19.31% 30.36% 16.64% 16.72% -
Total Cost 22,248 20,544 20,132 19,385 19,668 17,618 19,781 1.97%
-
Net Worth 50,835 50,044 48,804 47,944 45,559 42,821 41,373 3.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,229 - - - - 901 902 5.28%
Div Payout % 52.45% - - - - 36.37% 22.86% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 50,835 50,044 48,804 47,944 45,559 42,821 41,373 3.49%
NOSH 40,996 41,020 41,011 40,977 18,223 18,221 18,226 14.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.54% 9.08% 10.78% 13.95% 12.12% 12.34% 16.63% -
ROE 4.61% 4.10% 4.98% 6.56% 5.95% 5.79% 9.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 59.99 55.08 55.02 54.98 122.81 110.30 130.18 -12.10%
EPS 5.72 5.00 5.93 7.67 6.62 13.61 21.65 -19.88%
DPS 3.00 0.00 0.00 0.00 0.00 4.95 4.95 -8.00%
NAPS 1.24 1.22 1.19 1.17 2.50 2.35 2.27 -9.58%
Adjusted Per Share Value based on latest NOSH - 40,860
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.99 27.55 27.51 27.47 27.29 24.50 28.93 0.60%
EPS 2.86 2.50 2.97 3.83 3.31 3.02 4.81 -8.29%
DPS 1.50 0.00 0.00 0.00 0.00 1.10 1.10 5.30%
NAPS 0.6198 0.6102 0.595 0.5846 0.5555 0.5221 0.5045 3.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.54 1.32 2.28 2.92 6.00 5.50 4.02 -
P/RPS 2.57 2.40 4.14 5.31 4.89 4.99 3.09 -3.02%
P/EPS 26.92 26.40 38.45 38.07 40.30 40.41 18.57 6.38%
EY 3.71 3.79 2.60 2.63 2.48 2.47 5.39 -6.03%
DY 1.95 0.00 0.00 0.00 0.00 0.90 1.23 7.97%
P/NAPS 1.24 1.08 1.92 2.50 2.40 2.34 1.77 -5.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 20/02/06 25/02/05 27/02/04 25/04/03 27/02/02 27/02/01 -
Price 1.60 1.69 2.28 2.74 5.66 5.74 4.04 -
P/RPS 2.67 3.07 4.14 4.98 4.61 5.20 3.10 -2.45%
P/EPS 27.97 33.80 38.45 35.72 38.02 42.17 18.66 6.97%
EY 3.57 2.96 2.60 2.80 2.63 2.37 5.36 -6.54%
DY 1.87 0.00 0.00 0.00 0.00 0.86 1.23 7.22%
P/NAPS 1.29 1.39 1.92 2.34 2.26 2.44 1.78 -5.22%

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