[GBAY] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.07%
YoY- -66.71%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 22,860 24,660 25,262 24,856 25,404 25,378 22,426 0.31%
PBT 3,195 3,201 1,081 1,571 4,341 3,466 3,073 0.65%
Tax -836 -979 -523 -512 -1,160 -1,008 -1,060 -3.87%
NP 2,359 2,222 558 1,059 3,181 2,458 2,013 2.67%
-
NP to SH 2,359 2,222 558 1,059 3,181 2,458 2,013 2.67%
-
Tax Rate 26.17% 30.58% 48.38% 32.59% 26.72% 29.08% 34.49% -
Total Cost 20,501 22,438 24,704 23,797 22,223 22,920 20,413 0.07%
-
Net Worth 30,230 30,127 50,409 51,611 53,766 51,565 50,497 -8.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,710 4,184 1,771 - 2,867 2,462 - -
Div Payout % 114.91% 188.33% 317.45% - 90.16% 100.17% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 30,230 30,127 50,409 51,611 53,766 51,565 50,497 -8.18%
NOSH 19,255 19,437 39,382 39,398 41,043 40,925 41,055 -11.84%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.32% 9.01% 2.21% 4.26% 12.52% 9.69% 8.98% -
ROE 7.80% 7.38% 1.11% 2.05% 5.92% 4.77% 3.99% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 118.72 126.87 64.14 63.09 61.90 62.01 54.62 13.80%
EPS 12.25 11.43 1.42 2.69 7.75 6.01 4.90 16.48%
DPS 14.00 21.53 4.50 0.00 7.00 6.02 0.00 -
NAPS 1.57 1.55 1.28 1.31 1.31 1.26 1.23 4.14%
Adjusted Per Share Value based on latest NOSH - 39,398
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 27.87 30.07 30.80 30.31 30.97 30.94 27.34 0.32%
EPS 2.88 2.71 0.68 1.29 3.88 3.00 2.45 2.72%
DPS 3.31 5.10 2.16 0.00 3.50 3.00 0.00 -
NAPS 0.3686 0.3673 0.6146 0.6293 0.6556 0.6287 0.6157 -8.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.31 1.30 1.95 1.22 1.30 1.60 1.60 -
P/RPS 1.10 1.02 3.04 1.93 2.10 2.58 2.93 -15.05%
P/EPS 10.69 11.37 137.63 45.39 16.77 26.64 32.63 -16.95%
EY 9.35 8.79 0.73 2.20 5.96 3.75 3.06 20.44%
DY 10.69 16.56 2.31 0.00 5.38 3.76 0.00 -
P/NAPS 0.83 0.84 1.52 0.93 0.99 1.27 1.30 -7.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/04/12 26/04/11 27/04/10 28/04/09 24/04/08 25/04/07 25/04/06 -
Price 1.40 1.30 2.06 1.40 1.21 1.50 1.78 -
P/RPS 1.18 1.02 3.21 2.22 1.95 2.42 3.26 -15.56%
P/EPS 11.43 11.37 145.39 52.08 15.61 24.97 36.30 -17.50%
EY 8.75 8.79 0.69 1.92 6.41 4.00 2.75 21.25%
DY 10.00 16.56 2.18 0.00 5.79 4.01 0.00 -
P/NAPS 0.89 0.84 1.61 1.07 0.92 1.19 1.45 -7.80%

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