[GBAY] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.42%
YoY- -8.61%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 25,979 25,404 25,251 26,302 25,499 25,378 24,592 3.72%
PBT 4,613 4,341 4,412 3,939 3,554 3,466 3,324 24.44%
Tax -1,136 -1,160 -1,245 -1,286 -1,107 -1,008 -979 10.43%
NP 3,477 3,181 3,167 2,653 2,447 2,458 2,345 30.06%
-
NP to SH 3,477 3,181 3,167 2,653 2,447 2,458 2,345 30.06%
-
Tax Rate 24.63% 26.72% 28.22% 32.65% 31.15% 29.08% 29.45% -
Total Cost 22,502 22,223 22,084 23,649 23,052 22,920 22,247 0.76%
-
Net Worth 54,474 53,766 52,353 52,131 52,342 51,565 49,599 6.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,436 2,867 - - 1,230 2,462 2,462 -30.21%
Div Payout % 41.32% 90.16% - - 50.28% 100.17% 105.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 54,474 53,766 52,353 52,131 52,342 51,565 49,599 6.45%
NOSH 40,958 41,043 40,900 41,048 40,892 40,925 39,999 1.59%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.38% 12.52% 12.54% 10.09% 9.60% 9.69% 9.54% -
ROE 6.38% 5.92% 6.05% 5.09% 4.67% 4.77% 4.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 63.43 61.90 61.74 64.08 62.36 62.01 61.48 2.10%
EPS 8.49 7.75 7.74 6.46 5.98 6.01 5.86 28.06%
DPS 3.50 7.00 0.00 0.00 3.01 6.02 6.16 -31.42%
NAPS 1.33 1.31 1.28 1.27 1.28 1.26 1.24 4.78%
Adjusted Per Share Value based on latest NOSH - 41,048
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.68 30.97 30.79 32.07 31.09 30.94 29.98 3.74%
EPS 4.24 3.88 3.86 3.23 2.98 3.00 2.86 30.04%
DPS 1.75 3.50 0.00 0.00 1.50 3.00 3.00 -30.20%
NAPS 0.6642 0.6556 0.6383 0.6356 0.6382 0.6287 0.6048 6.45%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.40 1.30 1.25 1.44 1.78 1.60 1.54 -
P/RPS 2.21 2.10 2.02 2.25 2.85 2.58 2.50 -7.89%
P/EPS 16.49 16.77 16.14 22.28 29.75 26.64 26.27 -26.70%
EY 6.06 5.96 6.19 4.49 3.36 3.75 3.81 36.29%
DY 2.50 5.38 0.00 0.00 1.69 3.76 4.00 -26.92%
P/NAPS 1.05 0.99 0.98 1.13 1.39 1.27 1.24 -10.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 24/04/08 27/02/08 15/11/07 28/08/07 25/04/07 26/02/07 -
Price 1.36 1.21 1.20 1.30 1.52 1.50 1.60 -
P/RPS 2.14 1.95 1.94 2.03 2.44 2.42 2.60 -12.18%
P/EPS 16.02 15.61 15.50 20.11 25.40 24.97 27.29 -29.91%
EY 6.24 6.41 6.45 4.97 3.94 4.00 3.66 42.76%
DY 2.57 5.79 0.00 0.00 1.98 4.01 3.85 -23.63%
P/NAPS 1.02 0.92 0.94 1.02 1.19 1.19 1.29 -14.50%

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