[GCB] QoQ TTM 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
TTM Result
Revenue	464,111	424,963	406,363	394,211	379,780	373,228	386,913	12.85%
YoY %	9.21%	4.58%	3.08%	3.80%	1.76%	-3.54%	-	-
Horiz. %	119.95%	109.83%	105.03%	101.89%	98.16%	96.46%	100.00%	-
PBT	17,619	20,790	20,762	21,967	20,910	19,012	19,143	-5.36%
YoY %	-15.25%	0.13%	-5.49%	5.05%	9.98%	-0.68%	-	-
Horiz. %	92.04%	108.60%	108.46%	114.75%	109.23%	99.32%	100.00%	-
Tax	-3,311	-3,490	-2,833	-3,174	-3,079	-3,137	-2,860	10.22%
YoY %	5.13%	-23.19%	10.74%	-3.09%	1.85%	-9.69%	-	-
Horiz. %	115.77%	122.03%	99.06%	110.98%	107.66%	109.69%	100.00%	-
NP	14,308	17,300	17,929	18,793	17,831	15,875	16,283	-8.23%
YoY %	-17.29%	-3.51%	-4.60%	5.40%	12.32%	-2.51%	-	-
Horiz. %	87.87%	106.25%	110.11%	115.41%	109.51%	97.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,211	17,070	17,652	18,612	17,561	15,678	16,043	-7.74%
YoY %	-16.75%	-3.30%	-5.16%	5.98%	12.01%	-2.28%	-	-
Horiz. %	88.58%	106.40%	110.03%	116.01%	109.46%	97.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.79%	16.79%	13.65%	14.45%	14.73%	16.50%	14.94%	-
YoY %	11.91%	23.00%	-5.54%	-1.90%	-10.73%	10.44%	-	-
Horiz. %	125.77%	112.38%	91.37%	96.72%	98.59%	110.44%	100.00%	-
Total Cost	449,803	407,663	388,434	375,418	361,949	357,353	370,630	13.73%
YoY %	10.34%	4.95%	3.47%	3.72%	1.29%	-3.58%	-	-
Horiz. %	121.36%	109.99%	104.80%	101.29%	97.66%	96.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,958	94,759	96,701	93,469	88,281	85,667	88,508	4.78%
YoY %	0.21%	-2.01%	3.46%	5.88%	3.05%	-3.21%	-	-
Horiz. %	107.29%	107.06%	109.26%	105.61%	99.74%	96.79%	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	5,998	7,923	10,321	10,322	10,322	12,021	12,744	-39.41%
YoY %	-24.30%	-23.23%	-0.01%	0.00%	-14.13%	-5.67%	-	-
Horiz. %	47.07%	62.17%	80.99%	80.99%	80.99%	94.33%	100.00%	-
Div Payout %	42.21%	46.42%	58.47%	55.46%	58.78%	76.68%	79.44%	-
YoY %	-9.07%	-20.61%	5.43%	-5.65%	-23.34%	-3.47%	-	-
Horiz. %	53.13%	58.43%	73.60%	69.81%	73.99%	96.53%	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	94,958	94,759	96,701	93,469	88,281	85,667	88,508	4.78%
YoY %	0.21%	-2.01%	3.46%	5.88%	3.05%	-3.21%	-	-
Horiz. %	107.29%	107.06%	109.26%	105.61%	99.74%	96.79%	100.00%	-
NOSH	240,097	239,411	239,657	240,528	240,288	239,830	239,731	0.10%
YoY %	0.29%	-0.10%	-0.36%	0.10%	0.19%	0.04%	-	-
Horiz. %	100.15%	99.87%	99.97%	100.33%	100.23%	100.04%	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%	4.07%	4.41%	4.77%	4.70%	4.25%	4.21%	-
YoY %	-24.32%	-7.71%	-7.55%	1.49%	10.59%	0.95%	-	-
Horiz. %	73.16%	96.67%	104.75%	113.30%	111.64%	100.95%	100.00%	-
ROE	14.97%	18.01%	18.25%	19.91%	19.89%	18.30%	18.13%	-
YoY %	-16.88%	-1.32%	-8.34%	0.10%	8.69%	0.94%	-	-
Horiz. %	82.57%	99.34%	100.66%	109.82%	109.71%	100.94%	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	193.30	177.50	169.56	163.89	158.05	155.62	161.39	12.74%
YoY %	8.90%	4.68%	3.46%	3.70%	1.56%	-3.58%	-	-
Horiz. %	119.77%	109.98%	105.06%	101.55%	97.93%	96.42%	100.00%	-
EPS	5.92	7.13	7.37	7.74	7.31	6.54	6.69	-7.80%
YoY %	-16.97%	-3.26%	-4.78%	5.88%	11.77%	-2.24%	-	-
Horiz. %	88.49%	106.58%	110.16%	115.70%	109.27%	97.76%	100.00%	-
DPS	2.50	3.30	4.30	4.30	4.30	5.00	5.30	-39.32%
YoY %	-24.24%	-23.26%	0.00%	0.00%	-14.00%	-5.66%	-	-
Horiz. %	47.17%	62.26%	81.13%	81.13%	81.13%	94.34%	100.00%	-
NAPS	0.3955	0.3958	0.4035	0.3886	0.3674	0.3572	0.3692	4.68%
YoY %	-0.08%	-1.91%	3.83%	5.77%	2.86%	-3.25%	-	-
Horiz. %	107.12%	107.20%	109.29%	105.25%	99.51%	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	36.17	34.59	33.55	32.32	31.77	32.93	12.85%
YoY %	9.21%	4.57%	3.10%	3.81%	1.73%	-3.52%	-	-
Horiz. %	119.95%	109.84%	105.04%	101.88%	98.15%	96.48%	100.00%	-
EPS	1.21	1.45	1.50	1.58	1.49	1.33	1.37	-7.92%
YoY %	-16.55%	-3.33%	-5.06%	6.04%	12.03%	-2.92%	-	-
Horiz. %	88.32%	105.84%	109.49%	115.33%	108.76%	97.08%	100.00%	-
DPS	0.51	0.67	0.88	0.88	0.88	1.02	1.08	-39.27%
YoY %	-23.88%	-23.86%	0.00%	0.00%	-13.73%	-5.56%	-	-
Horiz. %	47.22%	62.04%	81.48%	81.48%	81.48%	94.44%	100.00%	-
NAPS	0.0808	0.0807	0.0823	0.0796	0.0751	0.0729	0.0753	4.79%
YoY %	0.12%	-1.94%	3.39%	5.99%	3.02%	-3.19%	-	-
Horiz. %	107.30%	107.17%	109.30%	105.71%	99.73%	96.81%	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	0.24	0.20	0.19	0.19	6.88%
YoY %	-8.70%	0.00%	-4.17%	20.00%	5.26%	0.00%	-	-
Horiz. %	110.53%	121.05%	121.05%	126.32%	105.26%	100.00%	100.00%	-
P/EPS	6.76	5.75	5.29	5.17	4.38	4.44	4.63	28.61%
YoY %	17.57%	8.70%	2.32%	18.04%	-1.35%	-4.10%	-	-
Horiz. %	146.00%	124.19%	114.25%	111.66%	94.60%	95.90%	100.00%	-
EY	14.80	17.39	18.89	19.34	22.84	22.54	21.59	-22.20%
YoY %	-14.89%	-7.94%	-2.33%	-15.32%	1.33%	4.40%	-	-
Horiz. %	68.55%	80.55%	87.49%	89.58%	105.79%	104.40%	100.00%	-
DY	6.25	8.05	11.03	10.75	13.44	17.24	17.10	-48.78%
YoY %	-22.36%	-27.02%	2.60%	-20.01%	-22.04%	0.82%	-	-
Horiz. %	36.55%	47.08%	64.50%	62.87%	78.60%	100.82%	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	0.23	0.28	0.21	0.17	3.87%
YoY %	-25.00%	-4.00%	8.70%	-17.86%	33.33%	23.53%	-	-
Horiz. %	105.88%	141.18%	147.06%	135.29%	164.71%	123.53%	100.00%	-
P/EPS	5.91	5.89	5.84	4.91	6.16	5.05	4.18	25.89%
YoY %	0.34%	0.86%	18.94%	-20.29%	21.98%	20.81%	-	-
Horiz. %	141.39%	140.91%	139.71%	117.46%	147.37%	120.81%	100.00%	-
EY	16.91	16.98	17.13	20.36	16.24	19.81	23.90	-20.54%
YoY %	-0.41%	-0.88%	-15.86%	25.37%	-18.02%	-17.11%	-	-
Horiz. %	70.75%	71.05%	71.67%	85.19%	67.95%	82.89%	100.00%	-
DY	7.14	7.86	10.00	11.32	9.56	15.15	18.93	-47.70%
YoY %	-9.16%	-21.40%	-11.66%	18.41%	-36.90%	-19.97%	-	-
Horiz. %	37.72%	41.52%	52.83%	59.80%	50.50%	80.03%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:50:00

ADX

10 Mins

SELL

2024-06-26 16:05:00

EMA 5

5 Mins

SELL

2024-06-26 16:00:00

EMA 5

30 Mins

SELL

2024-06-26 15:50:00

EMA 5

5 Mins

BUY

2024-06-26 15:30:00

EMA 5

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

761

HLIND

HONG LEONG INDUSTRIES BHD

752

MPI

MALAYSIAN PACIFIC INDUSTRIES

713

YTLPOWR

YTL POWER INTERNATIONAL BHD

640

DNEX

DAGANG NEXCHANGE BERHAD

602

NOTION

NOTION VTEC BHD

583

SNS

SNS NETWORK TECHNOLOGY BERHAD

476

MYEG

MY E.G. SERVICES BHD

452

GENTING

GENTING BHD

432

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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