[GBAY] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.37%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 25,441 25,979 25,404 25,251 26,302 25,499 25,378 0.16%
PBT 4,366 4,613 4,341 4,412 3,939 3,554 3,466 16.58%
Tax -775 -1,136 -1,160 -1,245 -1,286 -1,107 -1,008 -16.03%
NP 3,591 3,477 3,181 3,167 2,653 2,447 2,458 28.66%
-
NP to SH 3,591 3,477 3,181 3,167 2,653 2,447 2,458 28.66%
-
Tax Rate 17.75% 24.63% 26.72% 28.22% 32.65% 31.15% 29.08% -
Total Cost 21,850 22,502 22,223 22,084 23,649 23,052 22,920 -3.12%
-
Net Worth 53,550 54,474 53,766 52,353 52,131 52,342 51,565 2.54%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 1,436 2,867 - - 1,230 2,462 -
Div Payout % - 41.32% 90.16% - - 50.28% 100.17% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 53,550 54,474 53,766 52,353 52,131 52,342 51,565 2.54%
NOSH 40,878 40,958 41,043 40,900 41,048 40,892 40,925 -0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.12% 13.38% 12.52% 12.54% 10.09% 9.60% 9.69% -
ROE 6.71% 6.38% 5.92% 6.05% 5.09% 4.67% 4.77% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.24 63.43 61.90 61.74 64.08 62.36 62.01 0.24%
EPS 8.78 8.49 7.75 7.74 6.46 5.98 6.01 28.66%
DPS 0.00 3.50 7.00 0.00 0.00 3.01 6.02 -
NAPS 1.31 1.33 1.31 1.28 1.27 1.28 1.26 2.62%
Adjusted Per Share Value based on latest NOSH - 40,900
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.02 31.68 30.97 30.79 32.07 31.09 30.94 0.17%
EPS 4.38 4.24 3.88 3.86 3.23 2.98 3.00 28.60%
DPS 0.00 1.75 3.50 0.00 0.00 1.50 3.00 -
NAPS 0.6529 0.6642 0.6556 0.6383 0.6356 0.6382 0.6287 2.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.33 1.40 1.30 1.25 1.44 1.78 1.60 -
P/RPS 2.14 2.21 2.10 2.02 2.25 2.85 2.58 -11.68%
P/EPS 15.14 16.49 16.77 16.14 22.28 29.75 26.64 -31.31%
EY 6.60 6.06 5.96 6.19 4.49 3.36 3.75 45.62%
DY 0.00 2.50 5.38 0.00 0.00 1.69 3.76 -
P/NAPS 1.02 1.05 0.99 0.98 1.13 1.39 1.27 -13.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 24/04/08 27/02/08 15/11/07 28/08/07 25/04/07 -
Price 1.34 1.36 1.21 1.20 1.30 1.52 1.50 -
P/RPS 2.15 2.14 1.95 1.94 2.03 2.44 2.42 -7.56%
P/EPS 15.25 16.02 15.61 15.50 20.11 25.40 24.97 -27.95%
EY 6.56 6.24 6.41 6.45 4.97 3.94 4.00 38.94%
DY 0.00 2.57 5.79 0.00 0.00 1.98 4.01 -
P/NAPS 1.02 1.02 0.92 0.94 1.02 1.19 1.19 -9.74%

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