[GBAY] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 58.75%
YoY- 54.96%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 18,103 20,229 20,040 18,329 17,144 17,259 17,801 0.28%
PBT 3,198 3,726 3,772 3,158 2,121 2,620 3,677 -2.29%
Tax -377 -589 -1,059 -753 -569 -655 -914 -13.71%
NP 2,821 3,137 2,713 2,405 1,552 1,965 2,763 0.34%
-
NP to SH 2,821 3,137 2,713 2,405 1,552 1,965 2,763 0.34%
-
Tax Rate 11.79% 15.81% 28.08% 23.84% 26.83% 25.00% 24.86% -
Total Cost 15,282 17,092 17,327 15,924 15,592 15,294 15,038 0.26%
-
Net Worth 51,934 53,578 52,046 50,890 49,680 47,996 47,204 1.60%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,770 1,840 1,434 1,231 - - - -
Div Payout % 62.76% 58.67% 52.87% 51.19% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 51,934 53,578 52,046 50,890 49,680 47,996 47,204 1.60%
NOSH 39,344 40,899 40,981 41,040 41,058 41,022 18,225 13.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.58% 15.51% 13.54% 13.12% 9.05% 11.39% 15.52% -
ROE 5.43% 5.85% 5.21% 4.73% 3.12% 4.09% 5.85% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.01 49.46 48.90 44.66 41.76 42.07 97.67 -11.78%
EPS 7.17 7.67 6.62 5.86 3.78 4.79 15.16 -11.72%
DPS 4.50 4.50 3.50 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.27 1.24 1.21 1.17 2.59 -10.61%
Adjusted Per Share Value based on latest NOSH - 41,013
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.07 24.66 24.43 22.35 20.90 21.04 21.70 0.28%
EPS 3.44 3.82 3.31 2.93 1.89 2.40 3.37 0.34%
DPS 2.16 2.24 1.75 1.50 0.00 0.00 0.00 -
NAPS 0.6332 0.6533 0.6346 0.6205 0.6057 0.5852 0.5755 1.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.62 1.33 1.44 1.35 2.00 2.12 6.20 -
P/RPS 3.52 2.69 2.94 3.02 4.79 5.04 6.35 -9.35%
P/EPS 22.59 17.34 21.75 23.04 52.91 44.26 40.90 -9.41%
EY 4.43 5.77 4.60 4.34 1.89 2.26 2.45 10.36%
DY 2.78 3.38 2.43 2.22 0.00 0.00 0.00 -
P/NAPS 1.23 1.02 1.13 1.09 1.65 1.81 2.39 -10.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 24/11/08 15/11/07 09/11/06 16/12/05 29/11/04 13/11/03 -
Price 1.72 1.34 1.30 1.30 1.20 2.28 7.68 -
P/RPS 3.74 2.71 2.66 2.91 2.87 5.42 7.86 -11.63%
P/EPS 23.99 17.47 19.64 22.18 31.75 47.60 50.66 -11.70%
EY 4.17 5.72 5.09 4.51 3.15 2.10 1.97 13.29%
DY 2.62 3.36 2.69 2.31 0.00 0.00 0.00 -
P/NAPS 1.30 1.02 1.02 1.05 0.99 1.95 2.97 -12.85%

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