[GBAY] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	24,128	24,660	25,066	25,265	25,217	25,262	24,253	-0.34%
YoY %	-2.16%	-1.62%	-0.79%	0.19%	-0.18%	4.16%	-	-
Horiz. %	99.48%	101.68%	103.35%	104.17%	103.97%	104.16%	100.00%	-
PBT	2,921	3,201	3,184	862	959	1,081	900	119.68%
YoY %	-8.75%	0.53%	269.37%	-10.11%	-11.29%	20.11%	-	-
Horiz. %	324.56%	355.67%	353.78%	95.78%	106.56%	120.11%	100.00%	-
Tax	-1,045	-979	-765	-621	-438	-523	-448	76.15%
YoY %	-6.74%	-27.97%	-23.19%	-41.78%	16.25%	-16.74%	-	-
Horiz. %	233.26%	218.53%	170.76%	138.62%	97.77%	116.74%	100.00%	-
NP	1,876	2,222	2,419	241	521	558	452	158.93%
YoY %	-15.57%	-8.14%	903.73%	-53.74%	-6.63%	23.45%	-	-
Horiz. %	415.04%	491.59%	535.18%	53.32%	115.27%	123.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,876	2,222	2,419	241	521	558	452	158.93%
YoY %	-15.57%	-8.14%	903.73%	-53.74%	-6.63%	23.45%	-	-
Horiz. %	415.04%	491.59%	535.18%	53.32%	115.27%	123.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.78%	30.58%	24.03%	72.04%	45.67%	48.38%	49.78%	-
YoY %	17.00%	27.26%	-66.64%	57.74%	-5.60%	-2.81%	-	-
Horiz. %	71.88%	61.43%	48.27%	144.72%	91.74%	97.19%	100.00%	-
Total Cost	22,252	22,438	22,647	25,024	24,696	24,704	23,801	-4.39%
YoY %	-0.83%	-0.92%	-9.50%	1.33%	-0.03%	3.79%	-	-
Horiz. %	93.49%	94.27%	95.15%	105.14%	103.76%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,042	30,127	54,132	50,010	49,118	50,409	49,645	-30.12%
YoY %	-3.60%	-44.35%	8.24%	1.82%	-2.56%	1.54%	-	-
Horiz. %	58.50%	60.68%	109.04%	100.74%	98.94%	101.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	3,370	4,184	4,184	2,750	2,750	1,771	1,771	53.73%
YoY %	-19.46%	0.00%	52.15%	0.00%	55.28%	0.00%	-	-
Horiz. %	190.29%	236.25%	236.25%	155.28%	155.28%	100.00%	100.00%	-
Div Payout %	179.64%	188.33%	172.99%	1,141.35%	527.96%	317.45%	391.90%	-
YoY %	-4.61%	8.87%	-84.84%	116.18%	66.31%	-19.00%	-	-
Horiz. %	45.84%	48.06%	44.14%	291.24%	134.72%	81.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	29,042	30,127	54,132	50,010	49,118	50,409	49,645	-30.12%
YoY %	-3.60%	-44.35%	8.24%	1.82%	-2.56%	1.54%	-	-
Horiz. %	58.50%	60.68%	109.04%	100.74%	98.94%	101.54%	100.00%	-
NOSH	19,361	19,437	35,849	39,378	39,295	39,382	39,400	-37.80%
YoY %	-0.39%	-45.78%	-8.96%	0.21%	-0.22%	-0.05%	-	-
Horiz. %	49.14%	49.33%	90.99%	99.94%	99.73%	99.95%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	7.78%	9.01%	9.65%	0.95%	2.07%	2.21%	1.86%	-
YoY %	-13.65%	-6.63%	915.79%	-54.11%	-6.33%	18.82%	-	-
Horiz. %	418.28%	484.41%	518.82%	51.08%	111.29%	118.82%	100.00%	-
ROE	6.46%	7.38%	4.47%	0.48%	1.06%	1.11%	0.91%	-
YoY %	-12.47%	65.10%	831.25%	-54.72%	-4.50%	21.98%	-	-
Horiz. %	709.89%	810.99%	491.21%	52.75%	116.48%	121.98%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	124.62	126.87	69.92	64.16	64.17	64.14	61.55	60.25%
YoY %	-1.77%	81.45%	8.98%	-0.02%	0.05%	4.21%	-	-
Horiz. %	202.47%	206.13%	113.60%	104.24%	104.26%	104.21%	100.00%	-
EPS	9.69	11.43	6.75	0.61	1.33	1.42	1.15	315.69%
YoY %	-15.22%	69.33%	1,006.56%	-54.14%	-6.34%	23.48%	-	-
Horiz. %	842.61%	993.91%	586.96%	53.04%	115.65%	123.48%	100.00%	-
DPS	17.41	21.53	11.67	7.00	7.00	4.50	4.50	147.05%
YoY %	-19.14%	84.49%	66.71%	0.00%	55.56%	0.00%	-	-
Horiz. %	386.89%	478.44%	259.33%	155.56%	155.56%	100.00%	100.00%	-
NAPS	1.50	1.55	1.51	1.27	1.25	1.28	1.26	12.36%
YoY %	-3.23%	2.65%	18.90%	1.60%	-2.34%	1.59%	-	-
Horiz. %	119.05%	123.02%	119.84%	100.79%	99.21%	101.59%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 39,378
RPS	29.42	30.07	30.56	30.80	30.75	30.80	29.57	-0.33%
YoY %	-2.16%	-1.60%	-0.78%	0.16%	-0.16%	4.16%	-	-
Horiz. %	99.49%	101.69%	103.35%	104.16%	103.99%	104.16%	100.00%	-
EPS	2.29	2.71	2.95	0.29	0.64	0.68	0.55	159.48%
YoY %	-15.50%	-8.14%	917.24%	-54.69%	-5.88%	23.64%	-	-
Horiz. %	416.36%	492.73%	536.36%	52.73%	116.36%	123.64%	100.00%	-
DPS	4.11	5.10	5.10	3.35	3.35	2.16	2.16	53.73%
YoY %	-19.41%	0.00%	52.24%	0.00%	55.09%	0.00%	-	-
Horiz. %	190.28%	236.11%	236.11%	155.09%	155.09%	100.00%	100.00%	-
NAPS	0.3541	0.3673	0.66	0.6098	0.5989	0.6146	0.6053	-30.12%
YoY %	-3.59%	-44.35%	8.23%	1.82%	-2.55%	1.54%	-	-
Horiz. %	58.50%	60.68%	109.04%	100.74%	98.94%	101.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.32	1.30	1.40	2.40	2.26	1.95	1.68	-
P/RPS	1.06	1.02	2.00	3.74	3.52	3.04	2.73	-46.86%
YoY %	3.92%	-49.00%	-46.52%	6.25%	15.79%	11.36%	-	-
Horiz. %	38.83%	37.36%	73.26%	137.00%	128.94%	111.36%	100.00%	-
P/EPS	13.62	11.37	20.75	392.15	170.45	137.63	146.45	-79.56%
YoY %	19.79%	-45.20%	-94.71%	130.07%	23.85%	-6.02%	-	-
Horiz. %	9.30%	7.76%	14.17%	267.77%	116.39%	93.98%	100.00%	-
EY	7.34	8.79	4.82	0.26	0.59	0.73	0.68	390.55%
YoY %	-16.50%	82.37%	1,753.85%	-55.93%	-19.18%	7.35%	-	-
Horiz. %	1,079.41%	1,292.65%	708.82%	38.24%	86.76%	107.35%	100.00%	-
DY	13.19	16.56	8.34	2.92	3.10	2.31	2.68	190.18%
YoY %	-20.35%	98.56%	185.62%	-5.81%	34.20%	-13.81%	-	-
Horiz. %	492.16%	617.91%	311.19%	108.96%	115.67%	86.19%	100.00%	-
P/NAPS	0.88	0.84	0.93	1.89	1.81	1.52	1.33	-24.12%
YoY %	4.76%	-9.68%	-50.79%	4.42%	19.08%	14.29%	-	-
Horiz. %	66.17%	63.16%	69.92%	142.11%	136.09%	114.29%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	26/04/11	24/02/11	29/11/10	10/08/10	27/04/10	24/02/10	-
Price	1.17	1.30	1.25	1.40	2.28	2.06	2.30	-
P/RPS	0.94	1.02	1.79	2.18	3.55	3.21	3.74	-60.27%
YoY %	-7.84%	-43.02%	-17.89%	-38.59%	10.59%	-14.17%	-	-
Horiz. %	25.13%	27.27%	47.86%	58.29%	94.92%	85.83%	100.00%	-
P/EPS	12.08	11.37	18.52	228.75	171.96	145.39	200.49	-84.70%
YoY %	6.24%	-38.61%	-91.90%	33.03%	18.27%	-27.48%	-	-
Horiz. %	6.03%	5.67%	9.24%	114.10%	85.77%	72.52%	100.00%	-
EY	8.28	8.79	5.40	0.44	0.58	0.69	0.50	553.03%
YoY %	-5.80%	62.78%	1,127.27%	-24.14%	-15.94%	38.00%	-	-
Horiz. %	1,656.00%	1,758.00%	1,080.00%	88.00%	116.00%	138.00%	100.00%	-
DY	14.88	16.56	9.34	5.00	3.07	2.18	1.96	287.71%
YoY %	-10.14%	77.30%	86.80%	62.87%	40.83%	11.22%	-	-
Horiz. %	759.18%	844.90%	476.53%	255.10%	156.63%	111.22%	100.00%	-
P/NAPS	0.78	0.84	0.83	1.10	1.82	1.61	1.83	-43.45%
YoY %	-7.14%	1.20%	-24.55%	-39.56%	13.04%	-12.02%	-	-
Horiz. %	42.62%	45.90%	45.36%	60.11%	99.45%	87.98%	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

965

HLIND

HONG LEONG INDUSTRIES BHD

959

JCY

JCY INTERNATIONAL BERHAD

687

SALCON

SALCON BHD

686

DNEX

DAGANG NEXCHANGE BERHAD

674

MAYBANK

MALAYAN BANKING BHD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

581

TOPGLOV

TOP GLOVE CORPORATION BHD

539

WCT

WCT HOLDINGS BERHAD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.115

-0.005

78,197,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXN

0.20

-0.01

51,420,500

NOVAMSC

0.265

+0.035

50,164,100

HSI-HWE

0.12

+0.005

38,135,000

SNS

0.92

+0.035

32,585,800

ORGABIO

0.47

+0.04

25,639,500

MUIIND

0.09

0.00

23,124,200

More active Stocks

KOBAY

2.37

+0.19

4,490,400

KLK

20.26

+0.18

29,000

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

MERCURY

1.01

+0.115

42,800

NESTLE

122.10

+0.10

1,100

KEYFIELD

2.69

+0.09

500,900

PETDAG

17.32

+0.08

9,800

WATTA

0.59

+0.08

100

EWEIN

1.08

+0.07

1,045,800

More gainer Stocks

TOYOVEN

0.905

-0.155

4,623,900

KUAISHO-C17

0.08

-0.12

58,800

MPI

39.58

-0.12

6,500

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

KUAISHO-C16

0.01

-0.085

20,000

PANAMY

20.10

-0.08

2,500

SUPERMX-C4F

0.08

-0.07

30,000

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