[GBAY] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 5.66%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 24,477 23,262 25,488 24,137 26,972 26,720 24,438 0.02%
PBT 4,197 3,350 4,213 4,264 4,968 5,029 4,210 -0.05%
Tax -1,066 -929 -734 -502 -785 -1,412 -1,004 1.00%
NP 3,130 2,421 3,478 3,761 4,182 3,617 3,206 -0.39%
-
NP to SH 3,130 2,421 3,478 3,761 4,182 3,617 3,206 -0.39%
-
Tax Rate 25.40% 27.73% 17.42% 11.77% 15.80% 28.08% 23.85% -
Total Cost 21,346 20,841 22,009 20,376 22,789 23,102 21,232 0.08%
-
Net Worth 30,358 29,427 49,976 51,934 53,578 52,046 50,890 -8.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,561 2,581 3,672 2,360 2,453 1,912 1,641 7.69%
Div Payout % 81.83% 106.61% 105.58% 62.76% 58.67% 52.87% 51.19% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 30,358 29,427 49,976 51,934 53,578 52,046 50,890 -8.24%
NOSH 19,214 19,360 39,351 39,344 40,899 40,981 41,040 -11.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.79% 10.41% 13.65% 15.58% 15.51% 13.54% 13.12% -
ROE 10.31% 8.23% 6.96% 7.24% 7.81% 6.95% 6.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 127.39 120.16 64.77 61.35 65.95 65.20 59.55 13.49%
EPS 16.29 12.51 8.84 9.56 10.23 8.83 7.81 13.02%
DPS 13.33 13.33 9.33 6.00 6.00 4.67 4.00 22.19%
NAPS 1.58 1.52 1.27 1.32 1.31 1.27 1.24 4.11%
Adjusted Per Share Value based on latest NOSH - 39,393
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.84 28.36 31.08 29.43 32.89 32.58 29.80 0.02%
EPS 3.82 2.95 4.24 4.59 5.10 4.41 3.91 -0.38%
DPS 3.12 3.15 4.48 2.88 2.99 2.33 2.00 7.68%
NAPS 0.3702 0.3588 0.6093 0.6332 0.6533 0.6346 0.6205 -8.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.12 2.40 1.62 1.33 1.44 1.35 -
P/RPS 1.10 0.93 3.71 2.64 2.02 2.21 2.27 -11.36%
P/EPS 8.59 8.96 27.15 16.95 13.01 16.31 17.28 -10.98%
EY 11.64 11.17 3.68 5.90 7.69 6.13 5.79 12.33%
DY 9.52 11.90 3.89 3.70 4.51 3.24 2.96 21.47%
P/NAPS 0.89 0.74 1.89 1.23 1.02 1.13 1.09 -3.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 10/11/11 29/11/10 25/11/09 24/11/08 15/11/07 09/11/06 -
Price 1.40 1.17 1.40 1.72 1.34 1.30 1.30 -
P/RPS 1.10 0.97 2.16 2.80 2.03 1.99 2.18 -10.76%
P/EPS 8.59 9.36 15.84 17.99 13.10 14.73 16.64 -10.42%
EY 11.64 10.69 6.31 5.56 7.63 6.79 6.01 11.63%
DY 9.52 11.40 6.67 3.49 4.48 3.59 3.08 20.67%
P/NAPS 0.89 0.77 1.10 1.30 1.02 1.02 1.05 -2.71%

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