[GCB] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	512,139	464,111	424,963	406,363	394,211	379,780	373,228	23.45%
YoY %	10.35%	9.21%	4.58%	3.08%	3.80%	1.76%	-	-
Horiz. %	137.22%	124.35%	113.86%	108.88%	105.62%	101.76%	100.00%	-
PBT	15,253	17,619	20,790	20,762	21,967	20,910	19,012	-13.64%
YoY %	-13.43%	-15.25%	0.13%	-5.49%	5.05%	9.98%	-	-
Horiz. %	80.23%	92.67%	109.35%	109.20%	115.54%	109.98%	100.00%	-
Tax	-3,152	-3,311	-3,490	-2,833	-3,174	-3,079	-3,137	0.31%
YoY %	4.80%	5.13%	-23.19%	10.74%	-3.09%	1.85%	-	-
Horiz. %	100.48%	105.55%	111.25%	90.31%	101.18%	98.15%	100.00%	-
NP	12,101	14,308	17,300	17,929	18,793	17,831	15,875	-16.54%
YoY %	-15.42%	-17.29%	-3.51%	-4.60%	5.40%	12.32%	-	-
Horiz. %	76.23%	90.13%	108.98%	112.94%	118.38%	112.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,857	14,211	17,070	17,652	18,612	17,561	15,678	-16.97%
YoY %	-16.56%	-16.75%	-3.30%	-5.16%	5.98%	12.01%	-	-
Horiz. %	75.63%	90.64%	108.88%	112.59%	118.71%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.66%	18.79%	16.79%	13.65%	14.45%	14.73%	16.50%	-
YoY %	9.95%	11.91%	23.00%	-5.54%	-1.90%	-10.73%	-	-
Horiz. %	125.21%	113.88%	101.76%	82.73%	87.58%	89.27%	100.00%	-
Total Cost	500,038	449,803	407,663	388,434	375,418	361,949	357,353	25.07%
YoY %	11.17%	10.34%	4.95%	3.47%	3.72%	1.29%	-	-
Horiz. %	139.93%	125.87%	114.08%	108.70%	105.06%	101.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,964	94,958	94,759	96,701	93,469	88,281	85,667	9.34%
YoY %	3.17%	0.21%	-2.01%	3.46%	5.88%	3.05%	-	-
Horiz. %	114.35%	110.85%	110.61%	112.88%	109.11%	103.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	5,998	5,998	7,923	10,321	10,322	10,322	12,021	-37.06%
YoY %	0.00%	-24.30%	-23.23%	-0.01%	0.00%	-14.13%	-	-
Horiz. %	49.90%	49.90%	65.91%	85.86%	85.87%	85.87%	100.00%	-
Div Payout %	50.59%	42.21%	46.42%	58.47%	55.46%	58.78%	76.68%	-
YoY %	19.85%	-9.07%	-20.61%	5.43%	-5.65%	-23.34%	-	-
Horiz. %	65.98%	55.05%	60.54%	76.25%	72.33%	76.66%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	97,964	94,958	94,759	96,701	93,469	88,281	85,667	9.34%
YoY %	3.17%	0.21%	-2.01%	3.46%	5.88%	3.05%	-	-
Horiz. %	114.35%	110.85%	110.61%	112.88%	109.11%	103.05%	100.00%	-
NOSH	240,818	240,097	239,411	239,657	240,528	240,288	239,830	0.27%
YoY %	0.30%	0.29%	-0.10%	-0.36%	0.10%	0.19%	-	-
Horiz. %	100.41%	100.11%	99.83%	99.93%	100.29%	100.19%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	2.36%	3.08%	4.07%	4.41%	4.77%	4.70%	4.25%	-
YoY %	-23.38%	-24.32%	-7.71%	-7.55%	1.49%	10.59%	-	-
Horiz. %	55.53%	72.47%	95.76%	103.76%	112.24%	110.59%	100.00%	-
ROE	12.10%	14.97%	18.01%	18.25%	19.91%	19.89%	18.30%	-
YoY %	-19.17%	-16.88%	-1.32%	-8.34%	0.10%	8.69%	-	-
Horiz. %	66.12%	81.80%	98.42%	99.73%	108.80%	108.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	212.67	193.30	177.50	169.56	163.89	158.05	155.62	23.12%
YoY %	10.02%	8.90%	4.68%	3.46%	3.70%	1.56%	-	-
Horiz. %	136.66%	124.21%	114.06%	108.96%	105.31%	101.56%	100.00%	-
EPS	4.92	5.92	7.13	7.37	7.74	7.31	6.54	-17.26%
YoY %	-16.89%	-16.97%	-3.26%	-4.78%	5.88%	11.77%	-	-
Horiz. %	75.23%	90.52%	109.02%	112.69%	118.35%	111.77%	100.00%	-
DPS	2.50	2.50	3.30	4.30	4.30	4.30	5.00	-36.97%
YoY %	0.00%	-24.24%	-23.26%	0.00%	0.00%	-14.00%	-	-
Horiz. %	50.00%	50.00%	66.00%	86.00%	86.00%	86.00%	100.00%	-
NAPS	0.4068	0.3955	0.3958	0.4035	0.3886	0.3674	0.3572	9.04%
YoY %	2.86%	-0.08%	-1.91%	3.83%	5.77%	2.86%	-	-
Horiz. %	113.89%	110.72%	110.81%	112.96%	108.79%	102.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 239,657
RPS	43.59	39.50	36.17	34.59	33.55	32.32	31.77	23.45%
YoY %	10.35%	9.21%	4.57%	3.10%	3.81%	1.73%	-	-
Horiz. %	137.20%	124.33%	113.85%	108.88%	105.60%	101.73%	100.00%	-
EPS	1.01	1.21	1.45	1.50	1.58	1.49	1.33	-16.74%
YoY %	-16.53%	-16.55%	-3.33%	-5.06%	6.04%	12.03%	-	-
Horiz. %	75.94%	90.98%	109.02%	112.78%	118.80%	112.03%	100.00%	-
DPS	0.51	0.51	0.67	0.88	0.88	0.88	1.02	-36.97%
YoY %	0.00%	-23.88%	-23.86%	0.00%	0.00%	-13.73%	-	-
Horiz. %	50.00%	50.00%	65.69%	86.27%	86.27%	86.27%	100.00%	-
NAPS	0.0834	0.0808	0.0807	0.0823	0.0796	0.0751	0.0729	9.37%
YoY %	3.22%	0.12%	-1.94%	3.39%	5.99%	3.02%	-	-
Horiz. %	114.40%	110.84%	110.70%	112.89%	109.19%	103.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.30	0.40	0.41	0.39	0.40	0.32	0.29	-
P/RPS	0.14	0.21	0.23	0.23	0.24	0.20	0.19	-18.40%
YoY %	-33.33%	-8.70%	0.00%	-4.17%	20.00%	5.26%	-	-
Horiz. %	73.68%	110.53%	121.05%	121.05%	126.32%	105.26%	100.00%	-
P/EPS	6.09	6.76	5.75	5.29	5.17	4.38	4.44	23.42%
YoY %	-9.91%	17.57%	8.70%	2.32%	18.04%	-1.35%	-	-
Horiz. %	137.16%	152.25%	129.50%	119.14%	116.44%	98.65%	100.00%	-
EY	16.41	14.80	17.39	18.89	19.34	22.84	22.54	-19.05%
YoY %	10.88%	-14.89%	-7.94%	-2.33%	-15.32%	1.33%	-	-
Horiz. %	72.80%	65.66%	77.15%	83.81%	85.80%	101.33%	100.00%	-
DY	8.33	6.25	8.05	11.03	10.75	13.44	17.24	-38.39%
YoY %	33.28%	-22.36%	-27.02%	2.60%	-20.01%	-22.04%	-	-
Horiz. %	48.32%	36.25%	46.69%	63.98%	62.35%	77.96%	100.00%	-
P/NAPS	0.74	1.01	1.04	0.97	1.03	0.87	0.81	-5.84%
YoY %	-26.73%	-2.88%	7.22%	-5.83%	18.39%	7.41%	-	-
Horiz. %	91.36%	124.69%	128.40%	119.75%	127.16%	107.41%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	29/02/08	28/11/07	29/08/07	18/05/07	26/02/07	22/11/06	-
Price	0.27	0.35	0.42	0.43	0.38	0.45	0.33	-
P/RPS	0.13	0.18	0.24	0.25	0.23	0.28	0.21	-27.34%
YoY %	-27.78%	-25.00%	-4.00%	8.70%	-17.86%	33.33%	-	-
Horiz. %	61.90%	85.71%	114.29%	119.05%	109.52%	133.33%	100.00%	-
P/EPS	5.48	5.91	5.89	5.84	4.91	6.16	5.05	5.59%
YoY %	-7.28%	0.34%	0.86%	18.94%	-20.29%	21.98%	-	-
Horiz. %	108.51%	117.03%	116.63%	115.64%	97.23%	121.98%	100.00%	-
EY	18.24	16.91	16.98	17.13	20.36	16.24	19.81	-5.35%
YoY %	7.87%	-0.41%	-0.88%	-15.86%	25.37%	-18.02%	-	-
Horiz. %	92.07%	85.36%	85.71%	86.47%	102.78%	81.98%	100.00%	-
DY	9.26	7.14	7.86	10.00	11.32	9.56	15.15	-27.95%
YoY %	29.69%	-9.16%	-21.40%	-11.66%	18.41%	-36.90%	-	-
Horiz. %	61.12%	47.13%	51.88%	66.01%	74.72%	63.10%	100.00%	-
P/NAPS	0.66	0.88	1.06	1.07	0.98	1.22	0.92	-19.84%
YoY %	-25.00%	-16.98%	-0.93%	9.18%	-19.67%	32.61%	-	-
Horiz. %	71.74%	95.65%	115.22%	116.30%	106.52%	132.61%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

952

HLIND

HONG LEONG INDUSTRIES BHD

896

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

423

GENTING

GENTING BHD

382

YTLPOWR

YTL POWER INTERNATIONAL BHD

365

JCY

JCY INTERNATIONAL BERHAD

343

GENM

GENTING MALAYSIA BERHAD

298

UCHITEC

UCHI TECHNOLOGIES BHD

297

MAYBANK

MALAYAN BANKING BHD

267

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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