[GFB] QoQ TTM Result on 31-Mar-2009 [#2]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	149,606	146,213	152,850	158,224	166,380	164,430	154,959	-2.31%
YoY %	2.32%	-4.34%	-3.40%	-4.90%	1.19%	6.11%	-	-
Horiz. %	96.55%	94.36%	98.64%	102.11%	107.37%	106.11%	100.00%	-
PBT	15,996	12,783	10,184	8,122	8,942	11,692	13,040	14.54%
YoY %	25.13%	25.52%	25.39%	-9.17%	-23.52%	-10.34%	-	-
Horiz. %	122.67%	98.03%	78.10%	62.29%	68.57%	89.66%	100.00%	-
Tax	-1,270	-1,136	-602	-467	-611	-895	-1,171	5.54%
YoY %	-11.80%	-88.70%	-28.91%	23.57%	31.73%	23.57%	-	-
Horiz. %	108.45%	97.01%	51.41%	39.88%	52.18%	76.43%	100.00%	-
NP	14,726	11,647	9,582	7,655	8,331	10,797	11,869	15.41%
YoY %	26.44%	21.55%	25.17%	-8.11%	-22.84%	-9.03%	-	-
Horiz. %	124.07%	98.13%	80.73%	64.50%	70.19%	90.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,726	11,647	9,582	7,655	8,331	10,797	11,869	15.41%
YoY %	26.44%	21.55%	25.17%	-8.11%	-22.84%	-9.03%	-	-
Horiz. %	124.07%	98.13%	80.73%	64.50%	70.19%	90.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.94%	8.89%	5.91%	5.75%	6.83%	7.65%	8.98%	-
YoY %	-10.69%	50.42%	2.78%	-15.81%	-10.72%	-14.81%	-	-
Horiz. %	88.42%	99.00%	65.81%	64.03%	76.06%	85.19%	100.00%	-
Total Cost	134,880	134,566	143,268	150,569	158,049	153,633	143,090	-3.85%
YoY %	0.23%	-6.07%	-4.85%	-4.73%	2.87%	7.37%	-	-
Horiz. %	94.26%	94.04%	100.12%	105.23%	110.45%	107.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,020	105,891	104,155	103,415	100,064	97,559	92,190	10.42%
YoY %	1.07%	1.67%	0.72%	3.35%	2.57%	5.82%	-	-
Horiz. %	116.09%	114.86%	112.98%	112.18%	108.54%	105.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	2,647	3,907	2,740	2,771	2,771	2,771	4,098	-25.21%
YoY %	-32.25%	42.59%	-1.12%	0.00%	0.00%	-32.38%	-	-
Horiz. %	64.59%	95.34%	66.86%	67.62%	67.62%	67.62%	100.00%	-
Div Payout %	17.98%	33.55%	28.60%	36.21%	33.27%	25.67%	34.53%	-
YoY %	-46.41%	17.31%	-21.02%	8.84%	29.61%	-25.66%	-	-
Horiz. %	52.07%	97.16%	82.83%	104.87%	96.35%	74.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	107,020	105,891	104,155	103,415	100,064	97,559	92,190	10.42%
YoY %	1.07%	1.67%	0.72%	3.35%	2.57%	5.82%	-	-
Horiz. %	116.09%	114.86%	112.98%	112.18%	108.54%	105.82%	100.00%	-
NOSH	55,451	55,732	55,997	56,203	56,216	53,604	57,261	-2.11%
YoY %	-0.50%	-0.47%	-0.37%	-0.02%	4.87%	-6.39%	-	-
Horiz. %	96.84%	97.33%	97.79%	98.15%	98.18%	93.61%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.84%	7.97%	6.27%	4.84%	5.01%	6.57%	7.66%	-
YoY %	23.46%	27.11%	29.55%	-3.39%	-23.74%	-14.23%	-	-
Horiz. %	128.46%	104.05%	81.85%	63.19%	65.40%	85.77%	100.00%	-
ROE	13.76%	11.00%	9.20%	7.40%	8.33%	11.07%	12.87%	-
YoY %	25.09%	19.57%	24.32%	-11.16%	-24.75%	-13.99%	-	-
Horiz. %	106.92%	85.47%	71.48%	57.50%	64.72%	86.01%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	269.80	262.35	272.96	281.52	295.96	306.75	270.62	-0.20%
YoY %	2.84%	-3.89%	-3.04%	-4.88%	-3.52%	13.35%	-	-
Horiz. %	99.70%	96.94%	100.86%	104.03%	109.36%	113.35%	100.00%	-
EPS	26.56	20.90	17.11	13.62	14.82	20.14	20.73	17.91%
YoY %	27.08%	22.15%	25.62%	-8.10%	-26.42%	-2.85%	-	-
Horiz. %	128.12%	100.82%	82.54%	65.70%	71.49%	97.15%	100.00%	-
DPS	4.75	7.00	4.89	4.93	4.93	5.17	7.16	-23.87%
YoY %	-32.14%	43.15%	-0.81%	0.00%	-4.64%	-27.79%	-	-
Horiz. %	66.34%	97.77%	68.30%	68.85%	68.85%	72.21%	100.00%	-
NAPS	1.93	1.90	1.86	1.84	1.78	1.82	1.61	12.80%
YoY %	1.58%	2.15%	1.09%	3.37%	-2.20%	13.04%	-	-
Horiz. %	119.88%	118.01%	115.53%	114.29%	110.56%	113.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 56,203
RPS	284.96	278.50	291.14	301.38	316.91	313.20	295.16	-2.31%
YoY %	2.32%	-4.34%	-3.40%	-4.90%	1.18%	6.11%	-	-
Horiz. %	96.54%	94.36%	98.64%	102.11%	107.37%	106.11%	100.00%	-
EPS	28.05	22.18	18.25	14.58	15.87	20.57	22.61	15.41%
YoY %	26.47%	21.53%	25.17%	-8.13%	-22.85%	-9.02%	-	-
Horiz. %	124.06%	98.10%	80.72%	64.48%	70.19%	90.98%	100.00%	-
DPS	5.04	7.44	5.22	5.28	5.28	5.28	7.81	-25.26%
YoY %	-32.26%	42.53%	-1.14%	0.00%	0.00%	-32.39%	-	-
Horiz. %	64.53%	95.26%	66.84%	67.61%	67.61%	67.61%	100.00%	-
NAPS	2.0385	2.017	1.9839	1.9698	1.906	1.8583	1.756	10.42%
YoY %	1.07%	1.67%	0.72%	3.35%	2.57%	5.83%	-	-
Horiz. %	116.09%	114.86%	112.98%	112.18%	108.54%	105.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.12	1.05	0.86	0.85	0.87	0.96	0.94	-
P/RPS	0.42	0.40	0.32	0.30	0.29	0.31	0.35	12.88%
YoY %	5.00%	25.00%	6.67%	3.45%	-6.45%	-11.43%	-	-
Horiz. %	120.00%	114.29%	91.43%	85.71%	82.86%	88.57%	100.00%	-
P/EPS	4.22	5.02	5.03	6.24	5.87	4.77	4.53	-4.60%
YoY %	-15.94%	-0.20%	-19.39%	6.30%	23.06%	5.30%	-	-
Horiz. %	93.16%	110.82%	111.04%	137.75%	129.58%	105.30%	100.00%	-
EY	23.71	19.90	19.90	16.02	17.03	20.98	22.05	4.94%
YoY %	19.15%	0.00%	24.22%	-5.93%	-18.83%	-4.85%	-	-
Horiz. %	107.53%	90.25%	90.25%	72.65%	77.23%	95.15%	100.00%	-
DY	4.24	6.67	5.69	5.80	5.67	5.39	7.62	-32.27%
YoY %	-36.43%	17.22%	-1.90%	2.29%	5.19%	-29.27%	-	-
Horiz. %	55.64%	87.53%	74.67%	76.12%	74.41%	70.73%	100.00%	-
P/NAPS	0.58	0.55	0.46	0.46	0.49	0.53	0.58	0.00%
YoY %	5.45%	19.57%	0.00%	-6.12%	-7.55%	-8.62%	-	-
Horiz. %	100.00%	94.83%	79.31%	79.31%	84.48%	91.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	25/11/09	20/08/09	21/05/09	19/02/09	27/11/08	28/08/08	-
Price	1.55	1.10	1.05	0.88	0.82	0.87	0.94	-
P/RPS	0.57	0.42	0.38	0.31	0.28	0.28	0.35	38.29%
YoY %	35.71%	10.53%	22.58%	10.71%	0.00%	-20.00%	-	-
Horiz. %	162.86%	120.00%	108.57%	88.57%	80.00%	80.00%	100.00%	-
P/EPS	5.84	5.26	6.14	6.46	5.53	4.32	4.53	18.39%
YoY %	11.03%	-14.33%	-4.95%	16.82%	28.01%	-4.64%	-	-
Horiz. %	128.92%	116.11%	135.54%	142.60%	122.08%	95.36%	100.00%	-
EY	17.13	19.00	16.30	15.48	18.07	23.15	22.05	-15.45%
YoY %	-9.84%	16.56%	5.30%	-14.33%	-21.94%	4.99%	-	-
Horiz. %	77.69%	86.17%	73.92%	70.20%	81.95%	104.99%	100.00%	-
DY	3.06	6.36	4.66	5.60	6.01	5.94	7.62	-45.47%
YoY %	-51.89%	36.48%	-16.79%	-6.82%	1.18%	-22.05%	-	-
Horiz. %	40.16%	83.46%	61.15%	73.49%	78.87%	77.95%	100.00%	-
P/NAPS	0.80	0.58	0.56	0.48	0.46	0.48	0.58	23.83%
YoY %	37.93%	3.57%	16.67%	4.35%	-4.17%	-17.24%	-	-
Horiz. %	137.93%	100.00%	96.55%	82.76%	79.31%	82.76%	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