[GBAY] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -87.93%
YoY- -60.59%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,420 23,041 25,066 24,253 26,165 25,252 24,593 -0.81%
PBT 3,563 3,204 3,184 901 1,966 4,412 3,324 1.16%
Tax -921 -809 -765 -447 -814 -1,245 -979 -1.01%
NP 2,642 2,395 2,419 454 1,152 3,167 2,345 2.00%
-
NP to SH 2,642 2,395 2,419 454 1,152 3,167 2,345 2.00%
-
Tax Rate 25.85% 25.25% 24.03% 49.61% 41.40% 28.22% 29.45% -
Total Cost 20,778 20,646 22,647 23,799 25,013 22,085 22,248 -1.13%
-
Net Worth 30,040 29,622 54,517 49,742 50,883 52,509 50,835 -8.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,695 2,710 3,971 1,776 1,831 1,435 1,229 13.96%
Div Payout % 102.04% 113.18% 164.18% 391.30% 159.01% 45.34% 52.45% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 30,040 29,622 54,517 49,742 50,883 52,509 50,835 -8.38%
NOSH 19,256 19,361 36,104 39,478 40,706 41,023 40,996 -11.82%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.28% 10.39% 9.65% 1.87% 4.40% 12.54% 9.54% -
ROE 8.79% 8.08% 4.44% 0.91% 2.26% 6.03% 4.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 121.62 119.01 69.43 61.43 64.28 61.56 59.99 12.48%
EPS 13.72 12.37 6.70 1.15 2.83 7.72 5.72 15.68%
DPS 14.00 14.00 11.00 4.50 4.50 3.50 3.00 29.24%
NAPS 1.56 1.53 1.51 1.26 1.25 1.28 1.24 3.89%
Adjusted Per Share Value based on latest NOSH - 39,400
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.56 28.09 30.56 29.57 31.90 30.79 29.99 -0.81%
EPS 3.22 2.92 2.95 0.55 1.40 3.86 2.86 1.99%
DPS 3.29 3.30 4.84 2.17 2.23 1.75 1.50 13.97%
NAPS 0.3663 0.3612 0.6647 0.6065 0.6204 0.6402 0.6198 -8.38%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.41 1.30 1.40 1.68 1.24 1.25 1.54 -
P/RPS 1.16 1.09 2.02 2.73 1.93 2.03 2.57 -12.40%
P/EPS 10.28 10.51 20.90 146.09 43.82 16.19 26.92 -14.81%
EY 9.73 9.52 4.79 0.68 2.28 6.18 3.71 17.41%
DY 9.93 10.77 7.86 2.68 3.63 2.80 1.95 31.13%
P/NAPS 0.90 0.85 0.93 1.33 0.99 0.98 1.24 -5.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 24/02/11 24/02/10 27/02/09 27/02/08 26/02/07 -
Price 1.51 1.28 1.25 2.30 1.24 1.20 1.60 -
P/RPS 1.24 1.08 1.80 3.74 1.93 1.95 2.67 -11.98%
P/EPS 11.01 10.35 18.66 200.00 43.82 15.54 27.97 -14.37%
EY 9.09 9.66 5.36 0.50 2.28 6.43 3.57 16.83%
DY 9.27 10.94 8.80 1.96 3.63 2.92 1.87 30.54%
P/NAPS 0.97 0.84 0.83 1.83 0.99 0.94 1.29 -4.63%

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