[GBAY] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.37%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 25,066 24,253 26,165 25,251 24,592 22,595 22,563 1.76%
PBT 3,184 900 1,967 4,412 3,324 2,924 3,380 -0.99%
Tax -765 -448 -815 -1,245 -979 -874 -949 -3.52%
NP 2,419 452 1,152 3,167 2,345 2,050 2,431 -0.08%
-
NP to SH 2,419 452 1,152 3,167 2,345 2,050 2,431 -0.08%
-
Tax Rate 24.03% 49.78% 41.43% 28.22% 29.45% 29.89% 28.08% -
Total Cost 22,647 23,801 25,013 22,084 22,247 20,545 20,132 1.98%
-
Net Worth 54,132 49,645 50,949 52,353 49,599 50,211 48,643 1.79%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,184 1,771 - - 2,462 - - -
Div Payout % 172.99% 391.90% - - 105.00% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 54,132 49,645 50,949 52,353 49,599 50,211 48,643 1.79%
NOSH 35,849 39,400 40,759 40,900 39,999 41,157 40,877 -2.16%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.65% 1.86% 4.40% 12.54% 9.54% 9.07% 10.77% -
ROE 4.47% 0.91% 2.26% 6.05% 4.73% 4.08% 5.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 69.92 61.55 64.19 61.74 61.48 54.90 55.20 4.01%
EPS 6.75 1.15 2.83 7.74 5.86 4.98 5.95 2.12%
DPS 11.67 4.50 0.00 0.00 6.16 0.00 0.00 -
NAPS 1.51 1.26 1.25 1.28 1.24 1.22 1.19 4.04%
Adjusted Per Share Value based on latest NOSH - 40,900
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 30.56 29.57 31.90 30.79 29.98 27.55 27.51 1.76%
EPS 2.95 0.55 1.40 3.86 2.86 2.50 2.96 -0.05%
DPS 5.10 2.16 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.66 0.6053 0.6212 0.6383 0.6048 0.6122 0.5931 1.79%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.40 1.68 1.24 1.25 1.54 1.32 2.28 -
P/RPS 2.00 2.73 1.93 2.02 2.50 2.40 4.13 -11.37%
P/EPS 20.75 146.45 43.87 16.14 26.27 26.50 38.34 -9.72%
EY 4.82 0.68 2.28 6.19 3.81 3.77 2.61 10.75%
DY 8.34 2.68 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.93 1.33 0.99 0.98 1.24 1.08 1.92 -11.37%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 27/02/09 27/02/08 26/02/07 20/02/06 25/02/05 -
Price 1.25 2.30 1.24 1.20 1.60 1.69 2.28 -
P/RPS 1.79 3.74 1.93 1.94 2.60 3.08 4.13 -13.00%
P/EPS 18.52 200.49 43.87 15.50 27.29 33.93 38.34 -11.41%
EY 5.40 0.50 2.28 6.45 3.66 2.95 2.61 12.87%
DY 9.34 1.96 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.83 1.83 0.99 0.94 1.29 1.39 1.92 -13.03%

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