[GBAY] QoQ TTM Result on 30-Jun-2016 [#2]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	25,174	27,154	26,466	26,658	26,767	26,024	25,870	-1.80%
YoY %	-7.29%	2.60%	-0.72%	-0.41%	2.86%	0.60%	-	-
Horiz. %	97.31%	104.96%	102.30%	103.05%	103.47%	100.60%	100.00%	-
PBT	2,784	3,620	3,376	3,591	3,679	3,629	3,893	-20.01%
YoY %	-23.09%	7.23%	-5.99%	-2.39%	1.38%	-6.78%	-	-
Horiz. %	71.51%	92.99%	86.72%	92.24%	94.50%	93.22%	100.00%	-
Tax	-484	-741	-760	-850	-866	-838	-1,058	-40.60%
YoY %	34.68%	2.50%	10.59%	1.85%	-3.34%	20.79%	-	-
Horiz. %	45.75%	70.04%	71.83%	80.34%	81.85%	79.21%	100.00%	-
NP	2,300	2,879	2,616	2,741	2,813	2,791	2,835	-13.00%
YoY %	-20.11%	10.05%	-4.56%	-2.56%	0.79%	-1.55%	-	-
Horiz. %	81.13%	101.55%	92.28%	96.68%	99.22%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,299	2,879	2,616	2,741	2,813	2,791	2,835	-13.02%
YoY %	-20.15%	10.05%	-4.56%	-2.56%	0.79%	-1.55%	-	-
Horiz. %	81.09%	101.55%	92.28%	96.68%	99.22%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.39%	20.47%	22.51%	23.67%	23.54%	23.09%	27.18%	-
YoY %	-15.05%	-9.06%	-4.90%	0.55%	1.95%	-15.05%	-	-
Horiz. %	63.98%	75.31%	82.82%	87.09%	86.61%	84.95%	100.00%	-
Total Cost	22,874	24,275	23,850	23,917	23,954	23,233	23,035	-0.46%
YoY %	-5.77%	1.78%	-0.28%	-0.15%	3.10%	0.86%	-	-
Horiz. %	99.30%	105.38%	103.54%	103.83%	103.99%	100.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,534	31,343	31,725	31,134	31,355	30,813	31,576	-0.08%
YoY %	0.61%	-1.20%	1.90%	-0.70%	1.76%	-2.42%	-	-
Horiz. %	99.87%	99.26%	100.47%	98.60%	99.30%	97.58%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	2,292	2,292	2,294	2,294	2,294	2,294	1,912	12.83%
YoY %	0.00%	-0.09%	0.00%	0.00%	0.00%	19.98%	-	-
Horiz. %	119.87%	119.87%	119.98%	119.98%	119.98%	119.98%	100.00%	-
Div Payout %	99.73%	79.64%	87.71%	83.71%	81.58%	82.22%	67.44%	-
YoY %	25.23%	-9.20%	4.78%	2.61%	-0.78%	21.92%	-	-
Horiz. %	147.88%	118.09%	130.06%	124.13%	120.97%	121.92%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	31,534	31,343	31,725	31,134	31,355	30,813	31,576	-0.08%
YoY %	0.61%	-1.20%	1.90%	-0.70%	1.76%	-2.42%	-	-
Horiz. %	99.87%	99.26%	100.47%	98.60%	99.30%	97.58%	100.00%	-
NOSH	20,504	19,112	19,112	19,100	19,119	19,138	19,137	4.70%
YoY %	7.28%	0.00%	0.06%	-0.10%	-0.10%	0.01%	-	-
Horiz. %	107.14%	99.87%	99.87%	99.81%	99.91%	100.01%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	9.14%	10.60%	9.88%	10.28%	10.51%	10.72%	10.96%	-
YoY %	-13.77%	7.29%	-3.89%	-2.19%	-1.96%	-2.19%	-	-
Horiz. %	83.39%	96.72%	90.15%	93.80%	95.89%	97.81%	100.00%	-
ROE	7.29%	9.19%	8.25%	8.80%	8.97%	9.06%	8.98%	-
YoY %	-20.67%	11.39%	-6.25%	-1.90%	-0.99%	0.89%	-	-
Horiz. %	81.18%	102.34%	91.87%	98.00%	99.89%	100.89%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	131.72	142.08	138.48	139.57	140.00	135.98	135.18	-1.71%
YoY %	-7.29%	2.60%	-0.78%	-0.31%	2.96%	0.59%	-	-
Horiz. %	97.44%	105.10%	102.44%	103.25%	103.57%	100.59%	100.00%	-
EPS	12.03	15.06	13.69	14.35	14.71	14.58	14.81	-12.93%
YoY %	-20.12%	10.01%	-4.60%	-2.45%	0.89%	-1.55%	-	-
Horiz. %	81.23%	101.69%	92.44%	96.89%	99.32%	98.45%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	12.00	10.00	12.91%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	120.00%	120.00%	100.00%	-
NAPS	1.65	1.64	1.66	1.63	1.64	1.61	1.65	0.00%
YoY %	0.61%	-1.20%	1.84%	-0.61%	1.86%	-2.42%	-	-
Horiz. %	100.00%	99.39%	100.61%	98.79%	99.39%	97.58%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 19,100
RPS	30.69	33.11	32.27	32.50	32.64	31.73	31.54	-1.80%
YoY %	-7.31%	2.60%	-0.71%	-0.43%	2.87%	0.60%	-	-
Horiz. %	97.31%	104.98%	102.31%	103.04%	103.49%	100.60%	100.00%	-
EPS	2.80	3.51	3.19	3.34	3.43	3.40	3.46	-13.14%
YoY %	-20.23%	10.03%	-4.49%	-2.62%	0.88%	-1.73%	-	-
Horiz. %	80.92%	101.45%	92.20%	96.53%	99.13%	98.27%	100.00%	-
DPS	2.80	2.80	2.80	2.80	2.80	2.80	2.33	13.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	20.17%	-	-
Horiz. %	120.17%	120.17%	120.17%	120.17%	120.17%	120.17%	100.00%	-
NAPS	0.3845	0.3822	0.3868	0.3796	0.3823	0.3757	0.385	-0.08%
YoY %	0.60%	-1.19%	1.90%	-0.71%	1.76%	-2.42%	-	-
Horiz. %	99.87%	99.27%	100.47%	98.60%	99.30%	97.58%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.23	2.24	2.28	2.10	2.22	2.28	1.97	-
P/RPS	1.69	1.58	1.65	1.50	1.59	1.68	1.46	10.23%
YoY %	6.96%	-4.24%	10.00%	-5.66%	-5.36%	15.07%	-	-
Horiz. %	115.75%	108.22%	113.01%	102.74%	108.90%	115.07%	100.00%	-
P/EPS	18.54	14.87	16.66	14.63	15.09	15.63	13.30	24.76%
YoY %	24.68%	-10.74%	13.88%	-3.05%	-3.45%	17.52%	-	-
Horiz. %	139.40%	111.80%	125.26%	110.00%	113.46%	117.52%	100.00%	-
EY	5.39	6.72	6.00	6.83	6.63	6.40	7.52	-19.89%
YoY %	-19.79%	12.00%	-12.15%	3.02%	3.59%	-14.89%	-	-
Horiz. %	71.68%	89.36%	79.79%	90.82%	88.16%	85.11%	100.00%	-
DY	5.38	5.36	5.26	5.71	5.41	5.26	5.08	3.89%
YoY %	0.37%	1.90%	-7.88%	5.55%	2.85%	3.54%	-	-
Horiz. %	105.91%	105.51%	103.54%	112.40%	106.50%	103.54%	100.00%	-
P/NAPS	1.35	1.37	1.37	1.29	1.35	1.42	1.19	8.76%
YoY %	-1.46%	0.00%	6.20%	-4.44%	-4.93%	19.33%	-	-
Horiz. %	113.45%	115.13%	115.13%	108.40%	113.45%	119.33%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	30/05/17	27/02/17	29/11/16	24/08/16	19/05/16	25/02/16	25/11/15	-
Price	2.40	2.25	2.20	2.27	1.95	2.30	2.25	-
P/RPS	1.82	1.58	1.59	1.63	1.39	1.69	1.66	6.32%
YoY %	15.19%	-0.63%	-2.45%	17.27%	-17.75%	1.81%	-	-
Horiz. %	109.64%	95.18%	95.78%	98.19%	83.73%	101.81%	100.00%	-
P/EPS	19.95	14.94	16.07	15.82	13.25	15.77	15.19	19.90%
YoY %	33.53%	-7.03%	1.58%	19.40%	-15.98%	3.82%	-	-
Horiz. %	131.34%	98.35%	105.79%	104.15%	87.23%	103.82%	100.00%	-
EY	5.01	6.70	6.22	6.32	7.55	6.34	6.58	-16.60%
YoY %	-25.22%	7.72%	-1.58%	-16.29%	19.09%	-3.65%	-	-
Horiz. %	76.14%	101.82%	94.53%	96.05%	114.74%	96.35%	100.00%	-
DY	5.00	5.33	5.45	5.29	6.15	5.22	4.44	8.23%
YoY %	-6.19%	-2.20%	3.02%	-13.98%	17.82%	17.57%	-	-
Horiz. %	112.61%	120.05%	122.75%	119.14%	138.51%	117.57%	100.00%	-
P/NAPS	1.45	1.37	1.33	1.39	1.19	1.43	1.36	4.36%
YoY %	5.84%	3.01%	-4.32%	16.81%	-16.78%	5.15%	-	-
Horiz. %	106.62%	100.74%	97.79%	102.21%	87.50%	105.15%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

361

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

PTRANS

PERAK TRANSIT BERHAD

355

HLIND

HONG LEONG INDUSTRIES BHD

350

VSTECS

VSTECS BERHAD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

312

SNS

SNS NETWORK TECHNOLOGY BERHAD

236

INARI

INARI AMERTRON BERHAD

229

PBBANK

PUBLIC BANK BHD

223

Daily Stocks

HSI-CXG

0.21

+0.045

206,092,900

HSI-HUT

0.145

-0.045

151,737,400

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.96

+0.045

95,446,600

MRCB

0.70

+0.01

75,525,900

EDUSPEC-OR

0.005

0.00

75,002,700

ICONIC

0.12

0.00

70,173,800

PMHLDG

0.295

0.00

67,533,100

AHB

0.16

+0.015

56,346,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

SBAGAN

5.58

+0.61

592,600

NESTLE

129.10

+0.60

7,300

KOBAY

2.48

+0.55

16,929,800

KLUANG

5.24

+0.43

175,000

SAM

5.75

+0.38

1,226,000

KUCHAI

2.13

+0.30

1,823,300

MANULFE

2.35

+0.22

612,100

MNRB

2.44

+0.21

8,086,500

HSI-CVK

1.42

+0.21

100

HSI-CVY

0.805

+0.205

222,500

More gainer Stocks

DLADY

32.10

-1.28

93,900

HEIM

23.60

-0.30

37,900

PPB

15.60

-0.20

219,800

AJI

19.10

-0.18

297,600

HSI-HS6

0.385

-0.18

247,700

PETGAS

18.10

-0.16

89,400

HSI-HUY

0.715

-0.155

21,300

NSOP

3.76

-0.14

1,000

VSTECS

3.46

-0.12

9,675,100

UTDPLT

25.38

-0.12

240,900

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