[GBAY] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -26.87%
YoY- 14.33%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 24,253 26,165 25,252 24,593 22,595 22,564 22,528 1.23%
PBT 901 1,966 4,412 3,324 2,925 3,380 3,895 -21.63%
Tax -447 -814 -1,245 -979 -874 -948 -752 -8.29%
NP 454 1,152 3,167 2,345 2,051 2,432 3,143 -27.54%
-
NP to SH 454 1,152 3,167 2,345 2,051 2,432 3,143 -27.54%
-
Tax Rate 49.61% 41.40% 28.22% 29.45% 29.88% 28.05% 19.31% -
Total Cost 23,799 25,013 22,085 22,248 20,544 20,132 19,385 3.47%
-
Net Worth 49,742 50,883 52,509 50,835 50,044 48,804 47,944 0.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,776 1,831 1,435 1,229 - - - -
Div Payout % 391.30% 159.01% 45.34% 52.45% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 49,742 50,883 52,509 50,835 50,044 48,804 47,944 0.61%
NOSH 39,478 40,706 41,023 40,996 41,020 41,011 40,977 -0.61%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.87% 4.40% 12.54% 9.54% 9.08% 10.78% 13.95% -
ROE 0.91% 2.26% 6.03% 4.61% 4.10% 4.98% 6.56% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.43 64.28 61.56 59.99 55.08 55.02 54.98 1.86%
EPS 1.15 2.83 7.72 5.72 5.00 5.93 7.67 -27.09%
DPS 4.50 4.50 3.50 3.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.28 1.24 1.22 1.19 1.17 1.24%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 29.57 31.90 30.79 29.99 27.55 27.51 27.47 1.23%
EPS 0.55 1.40 3.86 2.86 2.50 2.97 3.83 -27.61%
DPS 2.17 2.23 1.75 1.50 0.00 0.00 0.00 -
NAPS 0.6065 0.6204 0.6402 0.6198 0.6102 0.595 0.5846 0.61%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.68 1.24 1.25 1.54 1.32 2.28 2.92 -
P/RPS 2.73 1.93 2.03 2.57 2.40 4.14 5.31 -10.48%
P/EPS 146.09 43.82 16.19 26.92 26.40 38.45 38.07 25.09%
EY 0.68 2.28 6.18 3.71 3.79 2.60 2.63 -20.16%
DY 2.68 3.63 2.80 1.95 0.00 0.00 0.00 -
P/NAPS 1.33 0.99 0.98 1.24 1.08 1.92 2.50 -9.97%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 26/02/07 20/02/06 25/02/05 27/02/04 -
Price 2.30 1.24 1.20 1.60 1.69 2.28 2.74 -
P/RPS 3.74 1.93 1.95 2.67 3.07 4.14 4.98 -4.65%
P/EPS 200.00 43.82 15.54 27.97 33.80 38.45 35.72 33.22%
EY 0.50 2.28 6.43 3.57 2.96 2.60 2.80 -24.93%
DY 1.96 3.63 2.92 1.87 0.00 0.00 0.00 -
P/NAPS 1.83 0.99 0.94 1.29 1.39 1.92 2.34 -4.01%

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