[GBAY] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	24,660	25,066	25,265	25,217	25,262	24,253	24,040	1.71%
YoY %	-1.62%	-0.79%	0.19%	-0.18%	4.16%	0.89%	-	-
Horiz. %	102.58%	104.27%	105.10%	104.90%	105.08%	100.89%	100.00%	-
PBT	3,201	3,184	862	959	1,081	900	1,438	70.56%
YoY %	0.53%	269.37%	-10.11%	-11.29%	20.11%	-37.41%	-	-
Horiz. %	222.60%	221.42%	59.94%	66.69%	75.17%	62.59%	100.00%	-
Tax	-979	-765	-621	-438	-523	-448	-603	38.17%
YoY %	-27.97%	-23.19%	-41.78%	16.25%	-16.74%	25.70%	-	-
Horiz. %	162.35%	126.87%	102.99%	72.64%	86.73%	74.30%	100.00%	-
NP	2,222	2,419	241	521	558	452	835	92.14%
YoY %	-8.14%	903.73%	-53.74%	-6.63%	23.45%	-45.87%	-	-
Horiz. %	266.11%	289.70%	28.86%	62.40%	66.83%	54.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,222	2,419	241	521	558	452	835	92.14%
YoY %	-8.14%	903.73%	-53.74%	-6.63%	23.45%	-45.87%	-	-
Horiz. %	266.11%	289.70%	28.86%	62.40%	66.83%	54.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.58%	24.03%	72.04%	45.67%	48.38%	49.78%	41.93%	-
YoY %	27.26%	-66.64%	57.74%	-5.60%	-2.81%	18.72%	-	-
Horiz. %	72.93%	57.31%	171.81%	108.92%	115.38%	118.72%	100.00%	-
Total Cost	22,438	22,647	25,024	24,696	24,704	23,801	23,205	-2.21%
YoY %	-0.92%	-9.50%	1.33%	-0.03%	3.79%	2.57%	-	-
Horiz. %	96.69%	97.60%	107.84%	106.43%	106.46%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,127	54,132	50,010	49,118	50,409	49,645	51,999	-30.52%
YoY %	-44.35%	8.24%	1.82%	-2.56%	1.54%	-4.53%	-	-
Horiz. %	57.94%	104.10%	96.17%	94.46%	96.94%	95.47%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	4,184	4,184	2,750	2,750	1,771	1,771	1,771	77.47%
YoY %	0.00%	52.15%	0.00%	55.28%	0.00%	0.00%	-	-
Horiz. %	236.25%	236.25%	155.28%	155.28%	100.00%	100.00%	100.00%	-
Div Payout %	188.33%	172.99%	1,141.35%	527.96%	317.45%	391.90%	212.14%	-
YoY %	8.87%	-84.84%	116.18%	66.31%	-19.00%	84.74%	-	-
Horiz. %	88.78%	81.55%	538.02%	248.87%	149.64%	184.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	30,127	54,132	50,010	49,118	50,409	49,645	51,999	-30.52%
YoY %	-44.35%	8.24%	1.82%	-2.56%	1.54%	-4.53%	-	-
Horiz. %	57.94%	104.10%	96.17%	94.46%	96.94%	95.47%	100.00%	-
NOSH	19,437	35,849	39,378	39,295	39,382	39,400	39,393	-37.58%
YoY %	-45.78%	-8.96%	0.21%	-0.22%	-0.05%	0.02%	-	-
Horiz. %	49.34%	91.00%	99.96%	99.75%	99.97%	100.02%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	9.01%	9.65%	0.95%	2.07%	2.21%	1.86%	3.47%	-
YoY %	-6.63%	915.79%	-54.11%	-6.33%	18.82%	-46.40%	-	-
Horiz. %	259.65%	278.10%	27.38%	59.65%	63.69%	53.60%	100.00%	-
ROE	7.38%	4.47%	0.48%	1.06%	1.11%	0.91%	1.61%	-
YoY %	65.10%	831.25%	-54.72%	-4.50%	21.98%	-43.48%	-	-
Horiz. %	458.39%	277.64%	29.81%	65.84%	68.94%	56.52%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	126.87	69.92	64.16	64.17	64.14	61.55	61.02	62.97%
YoY %	81.45%	8.98%	-0.02%	0.05%	4.21%	0.87%	-	-
Horiz. %	207.92%	114.59%	105.15%	105.16%	105.11%	100.87%	100.00%	-
EPS	11.43	6.75	0.61	1.33	1.42	1.15	2.12	207.78%
YoY %	69.33%	1,006.56%	-54.14%	-6.34%	23.48%	-45.75%	-	-
Horiz. %	539.15%	318.40%	28.77%	62.74%	66.98%	54.25%	100.00%	-
DPS	21.53	11.67	7.00	7.00	4.50	4.50	4.50	184.20%
YoY %	84.49%	66.71%	0.00%	55.56%	0.00%	0.00%	-	-
Horiz. %	478.44%	259.33%	155.56%	155.56%	100.00%	100.00%	100.00%	-
NAPS	1.55	1.51	1.27	1.25	1.28	1.26	1.32	11.31%
YoY %	2.65%	18.90%	1.60%	-2.34%	1.59%	-4.55%	-	-
Horiz. %	117.42%	114.39%	96.21%	94.70%	96.97%	95.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 39,295
RPS	30.07	30.56	30.80	30.75	30.80	29.57	29.31	1.72%
YoY %	-1.60%	-0.78%	0.16%	-0.16%	4.16%	0.89%	-	-
Horiz. %	102.59%	104.26%	105.08%	104.91%	105.08%	100.89%	100.00%	-
EPS	2.71	2.95	0.29	0.64	0.68	0.55	1.02	91.94%
YoY %	-8.14%	917.24%	-54.69%	-5.88%	23.64%	-46.08%	-	-
Horiz. %	265.69%	289.22%	28.43%	62.75%	66.67%	53.92%	100.00%	-
DPS	5.10	5.10	3.35	3.35	2.16	2.16	2.16	77.40%
YoY %	0.00%	52.24%	0.00%	55.09%	0.00%	0.00%	-	-
Horiz. %	236.11%	236.11%	155.09%	155.09%	100.00%	100.00%	100.00%	-
NAPS	0.3673	0.66	0.6098	0.5989	0.6146	0.6053	0.634	-30.52%
YoY %	-44.35%	8.23%	1.82%	-2.55%	1.54%	-4.53%	-	-
Horiz. %	57.93%	104.10%	96.18%	94.46%	96.94%	95.47%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.30	1.40	2.40	2.26	1.95	1.68	1.62	-
P/RPS	1.02	2.00	3.74	3.52	3.04	2.73	2.65	-47.11%
YoY %	-49.00%	-46.52%	6.25%	15.79%	11.36%	3.02%	-	-
Horiz. %	38.49%	75.47%	141.13%	132.83%	114.72%	103.02%	100.00%	-
P/EPS	11.37	20.75	392.15	170.45	137.63	146.45	76.43	-71.95%
YoY %	-45.20%	-94.71%	130.07%	23.85%	-6.02%	91.61%	-	-
Horiz. %	14.88%	27.15%	513.08%	223.01%	180.07%	191.61%	100.00%	-
EY	8.79	4.82	0.26	0.59	0.73	0.68	1.31	256.16%
YoY %	82.37%	1,753.85%	-55.93%	-19.18%	7.35%	-48.09%	-	-
Horiz. %	670.99%	367.94%	19.85%	45.04%	55.73%	51.91%	100.00%	-
DY	16.56	8.34	2.92	3.10	2.31	2.68	2.78	228.96%
YoY %	98.56%	185.62%	-5.81%	34.20%	-13.81%	-3.60%	-	-
Horiz. %	595.68%	300.00%	105.04%	111.51%	83.09%	96.40%	100.00%	-
P/NAPS	0.84	0.93	1.89	1.81	1.52	1.33	1.23	-22.46%
YoY %	-9.68%	-50.79%	4.42%	19.08%	14.29%	8.13%	-	-
Horiz. %	68.29%	75.61%	153.66%	147.15%	123.58%	108.13%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/04/11	24/02/11	29/11/10	10/08/10	27/04/10	24/02/10	25/11/09	-
Price	1.30	1.25	1.40	2.28	2.06	2.30	1.72	-
P/RPS	1.02	1.79	2.18	3.55	3.21	3.74	2.82	-49.26%
YoY %	-43.02%	-17.89%	-38.59%	10.59%	-14.17%	32.62%	-	-
Horiz. %	36.17%	63.48%	77.30%	125.89%	113.83%	132.62%	100.00%	-
P/EPS	11.37	18.52	228.75	171.96	145.39	200.49	81.15	-73.05%
YoY %	-38.61%	-91.90%	33.03%	18.27%	-27.48%	147.06%	-	-
Horiz. %	14.01%	22.82%	281.89%	211.90%	179.16%	247.06%	100.00%	-
EY	8.79	5.40	0.44	0.58	0.69	0.50	1.23	271.45%
YoY %	62.78%	1,127.27%	-24.14%	-15.94%	38.00%	-59.35%	-	-
Horiz. %	714.63%	439.02%	35.77%	47.15%	56.10%	40.65%	100.00%	-
DY	16.56	9.34	5.00	3.07	2.18	1.96	2.61	243.11%
YoY %	77.30%	86.80%	62.87%	40.83%	11.22%	-24.90%	-	-
Horiz. %	634.48%	357.85%	191.57%	117.62%	83.52%	75.10%	100.00%	-
P/NAPS	0.84	0.83	1.10	1.82	1.61	1.83	1.30	-25.27%
YoY %	1.20%	-24.55%	-39.56%	13.04%	-12.02%	40.77%	-	-
Horiz. %	64.62%	63.85%	84.62%	140.00%	123.85%	140.77%	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

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 >

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

78,514,800

NOVAMSC

0.26

+0.03

53,523,800

HSI-CXN

0.20

-0.01

51,788,800

HSI-HWE

0.12

+0.005

51,363,100

SNS

0.92

+0.035

32,858,800

HSI-HWW

0.22

+0.005

26,307,400

ORGABIO

0.475

+0.045

25,876,100

MUIIND

0.09

0.00

23,517,300

AHB-WC

0.075

0.00

20,234,000

WCT

0.98

-0.04

17,798,700

More active Stocks

KLK

20.30

+0.22

33,600

KOBAY

2.38

+0.20

4,576,300

PPB

14.36

+0.18

5,000

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

NESTLE

122.10

+0.10

1,100

MERCURY

0.99

+0.095

56,500

KEYFIELD

2.69

+0.09

515,900

PETDAG

17.32

+0.08

9,800

WATTA

0.59

+0.08

100

More gainer Stocks

TOYOVEN

0.895

-0.165

5,128,700

MRDIY-C28

0.085

-0.165

113,000

MPI

39.56

-0.14

7,200

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.16

-0.10

95,600

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

PANAMY

20.10

-0.08

2,500

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