[GBAY] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.96%
YoY- -12.2%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 25,499 23,184 22,748 21,844 23,359 21,534 20,440 3.75%
PBT 3,554 3,529 2,999 3,312 4,195 3,673 3,310 1.19%
Tax -1,107 -1,110 -857 -584 -1,088 -769 -392 18.88%
NP 2,447 2,419 2,142 2,728 3,107 2,904 2,918 -2.89%
-
NP to SH 2,447 2,419 2,142 2,728 3,107 2,904 2,918 -2.89%
-
Tax Rate 31.15% 31.45% 28.58% 17.63% 25.94% 20.94% 11.84% -
Total Cost 23,052 20,765 20,606 19,116 20,252 18,630 17,522 4.67%
-
Net Worth 52,342 51,323 49,763 49,220 36,455 44,311 42,324 3.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,230 1,231 - - - 901 902 5.30%
Div Payout % 50.28% 50.92% - - - 31.03% 30.94% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 52,342 51,323 49,763 49,220 36,455 44,311 42,324 3.60%
NOSH 40,892 41,058 41,126 41,016 18,227 18,235 18,243 14.39%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.60% 10.43% 9.42% 12.49% 13.30% 13.49% 14.28% -
ROE 4.67% 4.71% 4.30% 5.54% 8.52% 6.55% 6.89% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 62.36 56.47 55.31 53.26 128.15 118.09 112.04 -9.29%
EPS 5.98 5.89 5.21 6.65 17.05 15.93 15.99 -15.11%
DPS 3.01 3.00 0.00 0.00 0.00 4.95 4.95 -7.95%
NAPS 1.28 1.25 1.21 1.20 2.00 2.43 2.32 -9.43%
Adjusted Per Share Value based on latest NOSH - 41,016
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 31.09 28.27 27.74 26.63 28.48 26.26 24.92 3.75%
EPS 2.98 2.95 2.61 3.33 3.79 3.54 3.56 -2.91%
DPS 1.50 1.50 0.00 0.00 0.00 1.10 1.10 5.30%
NAPS 0.6382 0.6258 0.6067 0.6001 0.4445 0.5403 0.516 3.60%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.78 1.64 1.86 2.38 5.60 5.48 3.80 -
P/RPS 2.85 2.90 3.36 4.47 4.37 4.64 3.39 -2.84%
P/EPS 29.75 27.84 35.71 35.78 32.85 34.41 23.76 3.81%
EY 3.36 3.59 2.80 2.79 3.04 2.91 4.21 -3.68%
DY 1.69 1.83 0.00 0.00 0.00 0.90 1.30 4.46%
P/NAPS 1.39 1.31 1.54 1.98 2.80 2.26 1.64 -2.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 19/08/05 26/08/04 28/08/03 29/08/02 29/08/01 -
Price 1.52 1.50 1.85 2.36 5.80 6.64 4.22 -
P/RPS 2.44 2.66 3.34 4.43 4.53 5.62 3.77 -6.99%
P/EPS 25.40 25.46 35.52 35.48 34.03 41.70 26.38 -0.62%
EY 3.94 3.93 2.82 2.82 2.94 2.40 3.79 0.64%
DY 1.98 2.00 0.00 0.00 0.00 0.75 1.17 9.15%
P/NAPS 1.19 1.20 1.53 1.97 2.90 2.73 1.82 -6.83%

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