[GBAY] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 23.45%
YoY- -47.31%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,066 25,265 25,217 25,262 24,253 24,040 24,213 2.32%
PBT 3,184 862 959 1,081 900 1,438 1,477 66.64%
Tax -765 -621 -438 -523 -448 -603 -472 37.85%
NP 2,419 241 521 558 452 835 1,005 79.31%
-
NP to SH 2,419 241 521 558 452 835 1,005 79.31%
-
Tax Rate 24.03% 72.04% 45.67% 48.38% 49.78% 41.93% 31.96% -
Total Cost 22,647 25,024 24,696 24,704 23,801 23,205 23,208 -1.61%
-
Net Worth 54,132 50,010 49,118 50,409 49,645 51,999 52,748 1.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,184 2,750 2,750 1,771 1,771 1,771 1,771 77.10%
Div Payout % 172.99% 1,141.35% 527.96% 317.45% 391.90% 212.14% 176.26% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 54,132 50,010 49,118 50,409 49,645 51,999 52,748 1.73%
NOSH 35,849 39,378 39,295 39,382 39,400 39,393 39,364 -6.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.65% 0.95% 2.07% 2.21% 1.86% 3.47% 4.15% -
ROE 4.47% 0.48% 1.06% 1.11% 0.91% 1.61% 1.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.92 64.16 64.17 64.14 61.55 61.02 61.51 8.89%
EPS 6.75 0.61 1.33 1.42 1.15 2.12 2.55 91.01%
DPS 11.67 7.00 7.00 4.50 4.50 4.50 4.50 88.43%
NAPS 1.51 1.27 1.25 1.28 1.26 1.32 1.34 8.26%
Adjusted Per Share Value based on latest NOSH - 39,382
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.56 30.80 30.75 30.80 29.57 29.31 29.52 2.32%
EPS 2.95 0.29 0.64 0.68 0.55 1.02 1.23 78.88%
DPS 5.10 3.35 3.35 2.16 2.16 2.16 2.16 77.03%
NAPS 0.66 0.6098 0.5989 0.6146 0.6053 0.634 0.6431 1.73%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 2.40 2.26 1.95 1.68 1.62 1.46 -
P/RPS 2.00 3.74 3.52 3.04 2.73 2.65 2.37 -10.67%
P/EPS 20.75 392.15 170.45 137.63 146.45 76.43 57.19 -49.03%
EY 4.82 0.26 0.59 0.73 0.68 1.31 1.75 96.12%
DY 8.34 2.92 3.10 2.31 2.68 2.78 3.08 93.91%
P/NAPS 0.93 1.89 1.81 1.52 1.33 1.23 1.09 -10.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 29/11/10 10/08/10 27/04/10 24/02/10 25/11/09 26/08/09 -
Price 1.25 1.40 2.28 2.06 2.30 1.72 1.60 -
P/RPS 1.79 2.18 3.55 3.21 3.74 2.82 2.60 -21.97%
P/EPS 18.52 228.75 171.96 145.39 200.49 81.15 62.67 -55.53%
EY 5.40 0.44 0.58 0.69 0.50 1.23 1.60 124.50%
DY 9.34 5.00 3.07 2.18 1.96 2.61 2.81 122.23%
P/NAPS 0.83 1.10 1.82 1.61 1.83 1.30 1.19 -21.30%

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