[GBAY] YoY TTM 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
QoQ- 0.58%
YoY- 15.77%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 24,592 22,595 22,563 22,529 22,382 20,098 23,728 0.59%
PBT 3,324 2,924 3,380 3,895 3,897 2,976 4,737 -5.73%
Tax -979 -874 -949 -753 -1,183 -496 -791 3.61%
NP 2,345 2,050 2,431 3,142 2,714 2,480 3,946 -8.30%
-
NP to SH 2,345 2,050 2,431 3,142 2,714 2,480 3,946 -8.30%
-
Tax Rate 29.45% 29.89% 28.08% 19.33% 30.36% 16.67% 16.70% -
Total Cost 22,247 20,545 20,132 19,387 19,668 17,618 19,782 1.97%
-
Net Worth 49,599 50,211 48,643 47,806 36,517 42,786 41,400 3.05%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,462 - - - - 901 902 18.20%
Div Payout % 105.00% - - - - 36.34% 22.88% -
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 49,599 50,211 48,643 47,806 36,517 42,786 41,400 3.05%
NOSH 39,999 41,157 40,877 40,860 18,258 18,206 18,238 13.97%
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% 9.07% 10.77% 13.95% 12.13% 12.34% 16.63% -
ROE 4.73% 4.08% 5.00% 6.57% 7.43% 5.80% 9.53% -
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 61.48 54.90 55.20 55.14 122.58 110.39 130.10 -11.73%
EPS 5.86 4.98 5.95 7.69 14.86 13.62 21.64 -19.55%
DPS 6.16 0.00 0.00 0.00 0.00 4.95 4.95 3.71%
NAPS 1.24 1.22 1.19 1.17 2.00 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 29.98 27.55 27.51 27.47 27.29 24.50 28.93 0.59%
EPS 2.86 2.50 2.96 3.83 3.31 3.02 4.81 -8.29%
DPS 3.00 0.00 0.00 0.00 0.00 1.10 1.10 18.19%
NAPS 0.6048 0.6122 0.5931 0.5829 0.4452 0.5217 0.5048 3.05%
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 2.50 2.40 4.13 5.30 4.89 4.98 3.09 -3.46%
P/EPS 26.27 26.50 38.34 37.97 40.37 40.38 18.58 5.93%
EY 3.81 3.77 2.61 2.63 2.48 2.48 5.38 -5.58%
DY 4.00 0.00 0.00 0.00 0.00 0.90 1.23 21.70%
P/NAPS 1.24 1.08 1.92 2.50 3.00 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 2.60 3.08 4.13 4.97 4.62 5.20 3.11 -2.93%
P/EPS 27.29 33.93 38.34 35.63 38.08 42.14 18.67 6.52%
EY 3.66 2.95 2.61 2.81 2.63 2.37 5.36 -6.15%
DY 3.85 0.00 0.00 0.00 0.00 0.86 1.23 20.93%
P/NAPS 1.29 1.39 1.92 2.34 2.83 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