[GBAY] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.48%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,358 17,447 19,116 18,103 20,229 20,040 18,329 0.02%
PBT 3,148 2,513 3,160 3,198 3,726 3,772 3,158 -0.05%
Tax -800 -697 -551 -377 -589 -1,059 -753 1.01%
NP 2,348 1,816 2,609 2,821 3,137 2,713 2,405 -0.39%
-
NP to SH 2,348 1,816 2,609 2,821 3,137 2,713 2,405 -0.39%
-
Tax Rate 25.41% 27.74% 17.44% 11.79% 15.81% 28.08% 23.84% -
Total Cost 16,010 15,631 16,507 15,282 17,092 17,327 15,924 0.08%
-
Net Worth 30,358 29,427 49,976 51,934 53,578 52,046 50,890 -8.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,921 1,936 2,754 1,770 1,840 1,434 1,231 7.69%
Div Payout % 81.83% 106.61% 105.58% 62.76% 58.67% 52.87% 51.19% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 30,358 29,427 49,976 51,934 53,578 52,046 50,890 -8.24%
NOSH 19,214 19,360 39,351 39,344 40,899 40,981 41,040 -11.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.79% 10.41% 13.65% 15.58% 15.51% 13.54% 13.12% -
ROE 7.73% 6.17% 5.22% 5.43% 5.85% 5.21% 4.73% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 95.54 90.12 48.58 46.01 49.46 48.90 44.66 13.49%
EPS 12.22 9.38 6.63 7.17 7.67 6.62 5.86 13.01%
DPS 10.00 10.00 7.00 4.50 4.50 3.50 3.00 22.19%
NAPS 1.58 1.52 1.27 1.32 1.31 1.27 1.24 4.11%
Adjusted Per Share Value based on latest NOSH - 39,393
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.38 21.27 23.31 22.07 24.66 24.43 22.35 0.02%
EPS 2.86 2.21 3.18 3.44 3.82 3.31 2.93 -0.40%
DPS 2.34 2.36 3.36 2.16 2.24 1.75 1.50 7.68%
NAPS 0.3702 0.3588 0.6093 0.6332 0.6533 0.6346 0.6205 -8.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.12 2.40 1.62 1.33 1.44 1.35 -
P/RPS 1.47 1.24 4.94 3.52 2.69 2.94 3.02 -11.29%
P/EPS 11.46 11.94 36.20 22.59 17.34 21.75 23.04 -10.97%
EY 8.73 8.38 2.76 4.43 5.77 4.60 4.34 12.34%
DY 7.14 8.93 2.92 2.78 3.38 2.43 2.22 21.47%
P/NAPS 0.89 0.74 1.89 1.23 1.02 1.13 1.09 -3.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 10/11/11 29/11/10 25/11/09 24/11/08 15/11/07 09/11/06 -
Price 1.40 1.17 1.40 1.72 1.34 1.30 1.30 -
P/RPS 1.47 1.30 2.88 3.74 2.71 2.66 2.91 -10.74%
P/EPS 11.46 12.47 21.12 23.99 17.47 19.64 22.18 -10.41%
EY 8.73 8.02 4.74 4.17 5.72 5.09 4.51 11.62%
DY 7.14 8.55 5.00 2.62 3.36 2.69 2.31 20.67%
P/NAPS 0.89 0.77 1.10 1.30 1.02 1.02 1.05 -2.71%

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