[GCB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	464,111	421,886	412,698	422,176	379,780	361,642	359,532	18.50%
YoY %	10.01%	2.23%	-2.25%	11.16%	5.02%	0.59%	-	-
Horiz. %	129.09%	117.34%	114.79%	117.42%	105.63%	100.59%	100.00%	-
PBT	17,619	19,429	18,998	22,148	20,910	19,589	19,294	-5.85%
YoY %	-9.32%	2.27%	-14.22%	5.92%	6.74%	1.53%	-	-
Horiz. %	91.32%	100.70%	98.47%	114.79%	108.38%	101.53%	100.00%	-
Tax	-3,311	-3,049	-1,698	-2,620	-3,079	-2,501	-2,190	31.62%
YoY %	-8.59%	-79.56%	35.19%	14.91%	-23.11%	-14.20%	-	-
Horiz. %	151.19%	139.22%	77.53%	119.63%	140.59%	114.20%	100.00%	-
NP	14,308	16,380	17,300	19,528	17,831	17,088	17,104	-11.18%
YoY %	-12.65%	-5.32%	-11.41%	9.52%	4.35%	-0.09%	-	-
Horiz. %	83.65%	95.77%	101.15%	114.17%	104.25%	99.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,212	16,221	17,006	20,012	17,561	16,874	16,822	-10.60%
YoY %	-12.39%	-4.62%	-15.02%	13.96%	4.07%	0.31%	-	-
Horiz. %	84.48%	96.43%	101.09%	118.96%	104.39%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.79%	15.69%	8.94%	11.83%	14.73%	12.77%	11.35%	-
YoY %	19.76%	75.50%	-24.43%	-19.69%	15.35%	12.51%	-	-
Horiz. %	165.55%	138.24%	78.77%	104.23%	129.78%	112.51%	100.00%	-
Total Cost	449,803	405,506	395,398	402,648	361,949	344,554	342,428	19.88%
YoY %	10.92%	2.56%	-1.80%	11.24%	5.05%	0.62%	-	-
Horiz. %	131.36%	118.42%	115.47%	117.59%	105.70%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,913	94,976	96,919	93,469	88,246	85,782	88,724	4.58%
YoY %	-0.07%	-2.00%	3.69%	5.92%	2.87%	-3.32%	-	-
Horiz. %	106.98%	107.05%	109.24%	105.35%	99.46%	96.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	5,999	3,199	4,803	-	10,314	6,404	4,806	15.88%
YoY %	87.53%	-33.40%	0.00%	-	61.06%	33.25%	-	-
Horiz. %	124.82%	66.56%	99.94%	-	214.61%	133.25%	100.00%	-
Div Payout %	42.21%	19.72%	28.25%	-	58.73%	37.95%	28.57%	-
YoY %	114.05%	-30.19%	0.00%	-	54.76%	32.83%	-	-
Horiz. %	147.74%	69.02%	98.88%	-	205.57%	132.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	94,913	94,976	96,919	93,469	88,246	85,782	88,724	4.58%
YoY %	-0.07%	-2.00%	3.69%	5.92%	2.87%	-3.32%	-	-
Horiz. %	106.98%	107.05%	109.24%	105.35%	99.46%	96.68%	100.00%	-
NOSH	239,983	239,960	240,197	240,528	239,864	240,151	240,314	-0.09%
YoY %	0.01%	-0.10%	-0.14%	0.28%	-0.12%	-0.07%	-	-
Horiz. %	99.86%	99.85%	99.95%	100.09%	99.81%	99.93%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	3.08%	3.88%	4.19%	4.63%	4.70%	4.73%	4.76%	-
YoY %	-20.62%	-7.40%	-9.50%	-1.49%	-0.63%	-0.63%	-	-
Horiz. %	64.71%	81.51%	88.03%	97.27%	98.74%	99.37%	100.00%	-
ROE	14.97%	17.08%	17.55%	21.41%	19.90%	19.67%	18.96%	-
YoY %	-12.35%	-2.68%	-18.03%	7.59%	1.17%	3.74%	-	-
Horiz. %	78.96%	90.08%	92.56%	112.92%	104.96%	103.74%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	193.39	175.82	171.82	175.52	158.33	150.59	149.61	18.60%
YoY %	9.99%	2.33%	-2.11%	10.86%	5.14%	0.66%	-	-
Horiz. %	129.26%	117.52%	114.85%	117.32%	105.83%	100.66%	100.00%	-
EPS	5.92	6.76	7.08	8.32	7.32	7.03	7.00	-10.54%
YoY %	-12.43%	-4.52%	-14.90%	13.66%	4.13%	0.43%	-	-
Horiz. %	84.57%	96.57%	101.14%	118.86%	104.57%	100.43%	100.00%	-
DPS	2.50	1.33	2.00	0.00	4.30	2.67	2.00	15.99%
YoY %	87.97%	-33.50%	0.00%	0.00%	61.05%	33.50%	-	-
Horiz. %	125.00%	66.50%	100.00%	0.00%	215.00%	133.50%	100.00%	-
NAPS	0.3955	0.3958	0.4035	0.3886	0.3679	0.3572	0.3692	4.68%
YoY %	-0.08%	-1.91%	3.83%	5.63%	3.00%	-3.25%	-	-
Horiz. %	107.12%	107.20%	109.29%	105.25%	99.65%	96.75%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 240,528
RPS	39.50	35.91	35.13	35.93	32.32	30.78	30.60	18.49%
YoY %	10.00%	2.22%	-2.23%	11.17%	5.00%	0.59%	-	-
Horiz. %	129.08%	117.35%	114.80%	117.42%	105.62%	100.59%	100.00%	-
EPS	1.21	1.38	1.45	1.70	1.49	1.44	1.43	-10.51%
YoY %	-12.32%	-4.83%	-14.71%	14.09%	3.47%	0.70%	-	-
Horiz. %	84.62%	96.50%	101.40%	118.88%	104.20%	100.70%	100.00%	-
DPS	0.51	0.27	0.41	0.00	0.88	0.55	0.41	15.61%
YoY %	88.89%	-34.15%	0.00%	0.00%	60.00%	34.15%	-	-
Horiz. %	124.39%	65.85%	100.00%	0.00%	214.63%	134.15%	100.00%	-
NAPS	0.0808	0.0808	0.0825	0.0796	0.0751	0.073	0.0755	4.61%
YoY %	0.00%	-2.06%	3.64%	5.99%	2.88%	-3.31%	-	-
Horiz. %	107.02%	107.02%	109.27%	105.43%	99.47%	96.69%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.40	0.41	0.39	0.40	0.32	0.29	0.31	-
P/RPS	0.21	0.23	0.23	0.23	0.20	0.19	0.21	0.00%
YoY %	-8.70%	0.00%	0.00%	15.00%	5.26%	-9.52%	-	-
Horiz. %	100.00%	109.52%	109.52%	109.52%	95.24%	90.48%	100.00%	-
P/EPS	6.75	6.07	5.51	4.81	4.37	4.13	4.43	32.31%
YoY %	11.20%	10.16%	14.55%	10.07%	5.81%	-6.77%	-	-
Horiz. %	152.37%	137.02%	124.38%	108.58%	98.65%	93.23%	100.00%	-
EY	14.81	16.49	18.15	20.80	22.88	24.23	22.58	-24.45%
YoY %	-10.19%	-9.15%	-12.74%	-9.09%	-5.57%	7.31%	-	-
Horiz. %	65.59%	73.03%	80.38%	92.12%	101.33%	107.31%	100.00%	-
DY	6.25	3.25	5.13	0.00	13.44	9.20	6.45	-2.07%
YoY %	92.31%	-36.65%	0.00%	0.00%	46.09%	42.64%	-	-
Horiz. %	96.90%	50.39%	79.53%	0.00%	208.37%	142.64%	100.00%	-
P/NAPS	1.01	1.04	0.97	1.03	0.87	0.81	0.84	13.03%
YoY %	-2.88%	7.22%	-5.83%	18.39%	7.41%	-3.57%	-	-
Horiz. %	120.24%	123.81%	115.48%	122.62%	103.57%	96.43%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	28/11/07	29/08/07	18/05/07	26/02/07	22/11/06	29/08/06	-
Price	0.35	0.42	0.43	0.38	0.45	0.33	0.28	-
P/RPS	0.18	0.24	0.25	0.22	0.28	0.22	0.19	-3.53%
YoY %	-25.00%	-4.00%	13.64%	-21.43%	27.27%	15.79%	-	-
Horiz. %	94.74%	126.32%	131.58%	115.79%	147.37%	115.79%	100.00%	-
P/EPS	5.91	6.21	6.07	4.57	6.15	4.70	4.00	29.63%
YoY %	-4.83%	2.31%	32.82%	-25.69%	30.85%	17.50%	-	-
Horiz. %	147.75%	155.25%	151.75%	114.25%	153.75%	117.50%	100.00%	-
EY	16.92	16.10	16.47	21.89	16.27	21.29	25.00	-22.85%
YoY %	5.09%	-2.25%	-24.76%	34.54%	-23.58%	-14.84%	-	-
Horiz. %	67.68%	64.40%	65.88%	87.56%	65.08%	85.16%	100.00%	-
DY	7.14	3.17	4.65	0.00	9.56	8.08	7.14	0.00%
YoY %	125.24%	-31.83%	0.00%	0.00%	18.32%	13.17%	-	-
Horiz. %	100.00%	44.40%	65.13%	0.00%	133.89%	113.17%	100.00%	-
P/NAPS	0.88	1.06	1.07	0.98	1.22	0.92	0.76	10.23%
YoY %	-16.98%	-0.93%	9.18%	-19.67%	32.61%	21.05%	-	-
Horiz. %	115.79%	139.47%	140.79%	128.95%	160.53%	121.05%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 09:00:00

ADX

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

HSI-CXV

0.11

-0.01

79,704,600

HSI-HWE

0.12

+0.005

63,355,500

NOVAMSC

0.255

+0.025

59,257,200

HSI-CXN

0.195

-0.015

52,304,900

VELESTO

0.275

-0.005

37,284,300

SNS

0.92

+0.035

37,225,500

HSI-HWW

0.225

+0.01

33,979,300

ORGABIO

0.495

+0.065

32,499,900

AHB-WC

0.075

0.00

26,234,000

MUIIND

0.09

0.00

24,374,300

More active Stocks

KLK

20.38

+0.30

47,100

KOBAY

2.39

+0.21

5,046,400

IJM-C76

0.735

+0.175

80,000

F&N

31.94

+0.16

4,300

PETDAG

17.38

+0.14

18,700

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

PPB

14.30

+0.12

19,800

NESTLE

122.10

+0.10

1,100

PTRB

0.715

+0.09

13,793,900

More gainer Stocks

TOYOVEN

0.895

-0.165

6,165,900

MRDIY-C28

0.085

-0.165

113,000

MPI

39.56

-0.14

10,700

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

772,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

THETA

1.81

-0.08

2,035,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More