[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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos