[GBAY] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.26%
YoY- 13.3%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 23,359 23,125 22,382 21,662 21,534 20,824 20,098 10.57%
PBT 4,195 3,943 3,897 3,918 3,673 3,438 2,976 25.79%
Tax -1,088 -1,060 -1,183 -774 -769 -625 -496 69.06%
NP 3,107 2,883 2,714 3,144 2,904 2,813 2,480 16.26%
-
NP to SH 3,107 2,883 2,714 3,144 2,904 2,813 2,480 16.26%
-
Tax Rate 25.94% 26.88% 30.36% 19.75% 20.94% 18.18% 16.67% -
Total Cost 20,252 20,242 19,668 18,518 18,630 18,011 17,618 9.76%
-
Net Worth 36,455 46,616 36,517 45,164 44,311 43,719 42,786 -10.15%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 901 901 901 901 -
Div Payout % - - - 28.67% 31.03% 32.04% 36.34% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 36,455 46,616 36,517 45,164 44,311 43,719 42,786 -10.15%
NOSH 18,227 18,209 18,258 18,211 18,235 18,216 18,206 0.07%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.30% 12.47% 12.13% 14.51% 13.49% 13.51% 12.34% -
ROE 8.52% 6.18% 7.43% 6.96% 6.55% 6.43% 5.80% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 128.15 126.99 122.58 118.95 118.09 114.32 110.39 10.48%
EPS 17.05 15.83 14.86 17.26 15.93 15.44 13.62 16.20%
DPS 0.00 0.00 0.00 4.95 4.95 4.95 4.95 -
NAPS 2.00 2.56 2.00 2.48 2.43 2.40 2.35 -10.21%
Adjusted Per Share Value based on latest NOSH - 18,211
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.48 28.20 27.29 26.41 26.26 25.39 24.50 10.58%
EPS 3.79 3.52 3.31 3.83 3.54 3.43 3.02 16.39%
DPS 0.00 0.00 0.00 1.10 1.10 1.10 1.10 -
NAPS 0.4445 0.5684 0.4452 0.5507 0.5403 0.5331 0.5217 -10.15%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.60 5.20 6.00 5.74 5.48 6.56 5.50 -
P/RPS 4.37 4.09 4.89 4.83 4.64 5.74 4.98 -8.36%
P/EPS 32.85 32.84 40.37 33.25 34.41 42.48 40.38 -12.88%
EY 3.04 3.04 2.48 3.01 2.91 2.35 2.48 14.58%
DY 0.00 0.00 0.00 0.86 0.90 0.75 0.90 -
P/NAPS 2.80 2.03 3.00 2.31 2.26 2.73 2.34 12.74%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 25/04/03 25/04/03 29/08/02 29/05/02 27/02/02 -
Price 5.80 5.46 5.66 5.66 6.64 6.04 5.74 -
P/RPS 4.53 4.30 4.62 4.76 5.62 5.28 5.20 -8.80%
P/EPS 34.03 34.49 38.08 32.79 41.70 39.11 42.14 -13.31%
EY 2.94 2.90 2.63 3.05 2.40 2.56 2.37 15.49%
DY 0.00 0.00 0.00 0.87 0.75 0.82 0.86 -
P/NAPS 2.90 2.13 2.83 2.28 2.73 2.52 2.44 12.23%

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