[GBAY] YoY TTM 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- -45.87%
YoY- -60.76%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM 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 23,042 25,066 24,253 26,165 25,251 24,592 -0.80%
PBT 3,564 3,204 3,184 900 1,967 4,412 3,324 1.16%
Tax -921 -809 -765 -448 -815 -1,245 -979 -1.01%
NP 2,643 2,395 2,419 452 1,152 3,167 2,345 2.01%
-
NP to SH 2,643 2,395 2,419 452 1,152 3,167 2,345 2.01%
-
Tax Rate 25.84% 25.25% 24.03% 49.78% 41.43% 28.22% 29.45% -
Total Cost 20,777 20,647 22,647 23,801 25,013 22,084 22,247 -1.13%
-
Net Worth 29,883 29,627 54,132 49,645 50,949 52,353 49,599 -8.09%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,687 2,710 4,184 1,771 - - 2,462 1.46%
Div Payout % 101.67% 113.18% 172.99% 391.90% - - 105.00% -
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 29,883 29,627 54,132 49,645 50,949 52,353 49,599 -8.09%
NOSH 19,155 19,364 35,849 39,400 40,759 40,900 39,999 -11.53%
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 11.29% 10.39% 9.65% 1.86% 4.40% 12.54% 9.54% -
ROE 8.84% 8.08% 4.47% 0.91% 2.26% 6.05% 4.73% -
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 122.26 118.99 69.92 61.55 64.19 61.74 61.48 12.12%
EPS 13.80 12.37 6.75 1.15 2.83 7.74 5.86 15.32%
DPS 14.00 14.00 11.67 4.50 0.00 0.00 6.16 14.64%
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 29.98 -0.80%
EPS 3.22 2.92 2.95 0.55 1.40 3.86 2.86 1.99%
DPS 3.28 3.31 5.10 2.16 0.00 0.00 3.00 1.49%
NAPS 0.3644 0.3612 0.66 0.6053 0.6212 0.6383 0.6048 -8.09%
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 1.15 1.09 2.00 2.73 1.93 2.02 2.50 -12.12%
P/EPS 10.22 10.51 20.75 146.45 43.87 16.14 26.27 -14.54%
EY 9.79 9.51 4.82 0.68 2.28 6.19 3.81 17.01%
DY 9.93 10.77 8.34 2.68 0.00 0.00 4.00 16.34%
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 1.79 3.74 1.93 1.94 2.60 -11.59%
P/EPS 10.94 10.35 18.52 200.49 43.87 15.50 27.29 -14.11%
EY 9.14 9.66 5.40 0.50 2.28 6.45 3.66 16.46%
DY 9.27 10.94 9.34 1.96 0.00 0.00 3.85 15.75%
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