[GBAY] QoQ TTM Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	25,520	24,447	24,610	24,961	24,730	24,785	24,883	1.70%
YoY %	4.39%	-0.66%	-1.41%	0.93%	-0.22%	-0.39%	-	-
Horiz. %	102.56%	98.25%	98.90%	100.31%	99.39%	99.61%	100.00%	-
PBT	3,669	3,014	2,874	2,968	3,044	3,491	3,793	-2.19%
YoY %	21.73%	4.87%	-3.17%	-2.50%	-12.80%	-7.96%	-	-
Horiz. %	96.73%	79.46%	75.77%	78.25%	80.25%	92.04%	100.00%	-
Tax	-1,022	-883	-856	-827	-824	-922	-966	3.83%
YoY %	-15.74%	-3.15%	-3.51%	-0.36%	10.63%	4.55%	-	-
Horiz. %	105.80%	91.41%	88.61%	85.61%	85.30%	95.45%	100.00%	-
NP	2,647	2,131	2,018	2,141	2,220	2,569	2,827	-4.30%
YoY %	24.21%	5.60%	-5.74%	-3.56%	-13.59%	-9.13%	-	-
Horiz. %	93.63%	75.38%	71.38%	75.73%	78.53%	90.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,647	2,131	2,018	2,141	2,220	2,569	2,827	-4.30%
YoY %	24.21%	5.60%	-5.74%	-3.56%	-13.59%	-9.13%	-	-
Horiz. %	93.63%	75.38%	71.38%	75.73%	78.53%	90.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.86%	29.30%	29.78%	27.86%	27.07%	26.41%	25.47%	-
YoY %	-4.91%	-1.61%	6.89%	2.92%	2.50%	3.69%	-	-
Horiz. %	109.38%	115.04%	116.92%	109.38%	106.28%	103.69%	100.00%	-
Total Cost	22,873	22,316	22,592	22,820	22,510	22,216	22,056	2.46%
YoY %	2.50%	-1.22%	-1.00%	1.38%	1.32%	0.73%	-	-
Horiz. %	103.70%	101.18%	102.43%	103.46%	102.06%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,765	30,931	30,237	30,593	29,997	31,202	30,457	0.67%
YoY %	-0.54%	2.30%	-1.16%	1.99%	-3.86%	2.45%	-	-
Horiz. %	101.01%	101.56%	99.28%	100.45%	98.49%	102.45%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	1,912	2,294	2,294	2,294	2,294	2,684	2,684	-20.28%
YoY %	-16.65%	0.00%	0.00%	0.00%	-14.53%	0.00%	-	-
Horiz. %	71.24%	85.47%	85.47%	85.47%	85.47%	100.00%	100.00%	-
Div Payout %	72.23%	107.65%	113.68%	107.18%	103.37%	104.50%	94.96%	-
YoY %	-32.90%	-5.30%	6.06%	3.69%	-1.08%	10.05%	-	-
Horiz. %	76.06%	113.36%	119.71%	112.87%	108.86%	110.05%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	30,765	30,931	30,237	30,593	29,997	31,202	30,457	0.67%
YoY %	-0.54%	2.30%	-1.16%	1.99%	-3.86%	2.45%	-	-
Horiz. %	101.01%	101.56%	99.28%	100.45%	98.49%	102.45%	100.00%	-
NOSH	19,108	19,093	19,137	19,120	19,106	19,142	19,155	-0.16%
YoY %	0.08%	-0.23%	0.09%	0.07%	-0.19%	-0.07%	-	-
Horiz. %	99.75%	99.68%	99.91%	99.82%	99.74%	99.93%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	10.37%	8.72%	8.20%	8.58%	8.98%	10.37%	11.36%	-
YoY %	18.92%	6.34%	-4.43%	-4.45%	-13.40%	-8.71%	-	-
Horiz. %	91.29%	76.76%	72.18%	75.53%	79.05%	91.29%	100.00%	-
ROE	8.60%	6.89%	6.67%	7.00%	7.40%	8.23%	9.28%	-
YoY %	24.82%	3.30%	-4.71%	-5.41%	-10.09%	-11.31%	-	-
Horiz. %	92.67%	74.25%	71.88%	75.43%	79.74%	88.69%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	133.55	128.04	128.59	130.54	129.43	129.47	129.90	1.86%
YoY %	4.30%	-0.43%	-1.49%	0.86%	-0.03%	-0.33%	-	-
Horiz. %	102.81%	98.57%	98.99%	100.49%	99.64%	99.67%	100.00%	-
EPS	13.85	11.16	10.54	11.20	11.62	13.42	14.76	-4.16%
YoY %	24.10%	5.88%	-5.89%	-3.61%	-13.41%	-9.08%	-	-
Horiz. %	93.83%	75.61%	71.41%	75.88%	78.73%	90.92%	100.00%	-
DPS	10.00	12.00	12.00	12.00	12.00	14.00	14.00	-20.14%
YoY %	-16.67%	0.00%	0.00%	0.00%	-14.29%	0.00%	-	-
Horiz. %	71.43%	85.71%	85.71%	85.71%	85.71%	100.00%	100.00%	-
NAPS	1.61	1.62	1.58	1.60	1.57	1.63	1.59	0.83%
YoY %	-0.62%	2.53%	-1.25%	1.91%	-3.68%	2.52%	-	-
Horiz. %	101.26%	101.89%	99.37%	100.63%	98.74%	102.52%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 19,120
RPS	31.12	29.81	30.01	30.43	30.15	30.22	30.34	1.71%
YoY %	4.39%	-0.67%	-1.38%	0.93%	-0.23%	-0.40%	-	-
Horiz. %	102.57%	98.25%	98.91%	100.30%	99.37%	99.60%	100.00%	-
EPS	3.23	2.60	2.46	2.61	2.71	3.13	3.45	-4.30%
YoY %	24.23%	5.69%	-5.75%	-3.69%	-13.42%	-9.28%	-	-
Horiz. %	93.62%	75.36%	71.30%	75.65%	78.55%	90.72%	100.00%	-
DPS	2.33	2.80	2.80	2.80	2.80	3.27	3.27	-20.27%
YoY %	-16.79%	0.00%	0.00%	0.00%	-14.37%	0.00%	-	-
Horiz. %	71.25%	85.63%	85.63%	85.63%	85.63%	100.00%	100.00%	-
NAPS	0.3751	0.3771	0.3687	0.373	0.3657	0.3804	0.3714	0.66%
YoY %	-0.53%	2.28%	-1.15%	2.00%	-3.86%	2.42%	-	-
Horiz. %	101.00%	101.53%	99.27%	100.43%	98.47%	102.42%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	2.52	2.35	2.14	2.40	2.10	1.95	1.94	-
P/RPS	1.89	1.84	1.66	1.84	1.62	1.51	1.49	17.23%
YoY %	2.72%	10.84%	-9.78%	13.58%	7.28%	1.34%	-	-
Horiz. %	126.85%	123.49%	111.41%	123.49%	108.72%	101.34%	100.00%	-
P/EPS	18.19	21.06	20.29	21.43	18.07	14.53	13.15	24.22%
YoY %	-13.63%	3.79%	-5.32%	18.59%	24.36%	10.49%	-	-
Horiz. %	138.33%	160.15%	154.30%	162.97%	137.41%	110.49%	100.00%	-
EY	5.50	4.75	4.93	4.67	5.53	6.88	7.61	-19.51%
YoY %	15.79%	-3.65%	5.57%	-15.55%	-19.62%	-9.59%	-	-
Horiz. %	72.27%	62.42%	64.78%	61.37%	72.67%	90.41%	100.00%	-
DY	3.97	5.11	5.61	5.00	5.71	7.18	7.22	-32.95%
YoY %	-22.31%	-8.91%	12.20%	-12.43%	-20.47%	-0.55%	-	-
Horiz. %	54.99%	70.78%	77.70%	69.25%	79.09%	99.45%	100.00%	-
P/NAPS	1.57	1.45	1.35	1.50	1.34	1.20	1.22	18.36%
YoY %	8.28%	7.41%	-10.00%	11.94%	11.67%	-1.64%	-	-
Horiz. %	128.69%	118.85%	110.66%	122.95%	109.84%	98.36%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	28/04/15	26/02/15	26/11/14	27/08/14	28/04/14	26/02/14	-
Price	2.00	2.40	2.18	1.97	2.03	2.05	2.00	-
P/RPS	1.50	1.87	1.70	1.51	1.57	1.58	1.54	-1.74%
YoY %	-19.79%	10.00%	12.58%	-3.82%	-0.63%	2.60%	-	-
Horiz. %	97.40%	121.43%	110.39%	98.05%	101.95%	102.60%	100.00%	-
P/EPS	14.44	21.50	20.67	17.59	17.47	15.28	13.55	4.34%
YoY %	-32.84%	4.02%	17.51%	0.69%	14.33%	12.77%	-	-
Horiz. %	106.57%	158.67%	152.55%	129.82%	128.93%	112.77%	100.00%	-
EY	6.93	4.65	4.84	5.68	5.72	6.55	7.38	-4.11%
YoY %	49.03%	-3.93%	-14.79%	-0.70%	-12.67%	-11.25%	-	-
Horiz. %	93.90%	63.01%	65.58%	76.96%	77.51%	88.75%	100.00%	-
DY	5.00	5.00	5.50	6.09	5.91	6.83	7.00	-20.14%
YoY %	0.00%	-9.09%	-9.69%	3.05%	-13.47%	-2.43%	-	-
Horiz. %	71.43%	71.43%	78.57%	87.00%	84.43%	97.57%	100.00%	-
P/NAPS	1.24	1.48	1.38	1.23	1.29	1.26	1.26	-1.06%
YoY %	-16.22%	7.25%	12.20%	-4.65%	2.38%	0.00%	-	-
Horiz. %	98.41%	117.46%	109.52%	97.62%	102.38%	100.00%	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

961

HLIND

HONG LEONG INDUSTRIES BHD

949

DNEX

DAGANG NEXCHANGE BERHAD

715

SALCON

SALCON BHD

704

JCY

JCY INTERNATIONAL BERHAD

691

MAYBANK

MALAYAN BANKING BHD

627

YTLPOWR

YTL POWER INTERNATIONAL BHD

594

WCT

WCT HOLDINGS BERHAD

550

TOPGLOV

TOP GLOVE CORPORATION BHD

532

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

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