[GBAY] YoY TTM 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- -16.92%
YoY- -76.75%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 23,953 23,397 25,265 24,040 25,441 26,302 23,780 0.12%
PBT 3,839 2,537 862 1,438 4,366 3,939 3,961 -0.51%
Tax -912 -911 -621 -603 -775 -1,286 -1,058 -2.44%
NP 2,927 1,626 241 835 3,591 2,653 2,903 0.13%
-
NP to SH 2,927 1,626 241 835 3,591 2,653 2,903 0.13%
-
Tax Rate 23.76% 35.91% 72.04% 41.93% 17.75% 32.65% 26.71% -
Total Cost 21,026 21,771 25,024 23,205 21,850 23,649 20,877 0.11%
-
Net Worth 30,388 29,475 50,010 51,999 53,550 52,131 50,857 -8.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,695 3,370 2,750 1,771 - - 2,462 1.51%
Div Payout % 92.09% 207.27% 1,141.35% 212.14% - - 84.81% -
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 30,388 29,475 50,010 51,999 53,550 52,131 50,857 -8.21%
NOSH 19,233 19,391 39,378 39,393 40,878 41,048 41,013 -11.84%
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 12.22% 6.95% 0.95% 3.47% 14.12% 10.09% 12.21% -
ROE 9.63% 5.52% 0.48% 1.61% 6.71% 5.09% 5.71% -
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 124.54 120.66 64.16 61.02 62.24 64.08 57.98 13.57%
EPS 15.22 8.39 0.61 2.12 8.78 6.46 7.08 13.59%
DPS 14.00 17.38 7.00 4.50 0.00 0.00 6.00 15.15%
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 29.20 28.53 30.80 29.31 31.02 32.07 28.99 0.12%
EPS 3.57 1.98 0.29 1.02 4.38 3.23 3.54 0.14%
DPS 3.29 4.11 3.35 2.16 0.00 0.00 3.00 1.54%
NAPS 0.3705 0.3594 0.6098 0.634 0.6529 0.6356 0.6201 -8.21%
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 1.12 0.93 3.74 2.65 2.14 2.25 2.33 -11.48%
P/EPS 9.20 13.36 392.15 76.43 15.14 22.28 19.07 -11.42%
EY 10.87 7.49 0.26 1.31 6.60 4.49 5.24 12.91%
DY 10.00 15.52 2.92 2.78 0.00 0.00 4.44 14.47%
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 1.12 0.97 2.18 2.82 2.15 2.03 2.24 -10.90%
P/EPS 9.20 13.95 228.75 81.15 15.25 20.11 18.37 -10.87%
EY 10.87 7.17 0.44 1.23 6.56 4.97 5.44 12.21%
DY 10.00 14.85 5.00 2.61 0.00 0.00 4.62 13.72%
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