[GBAY] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	23,397	24,128	24,660	25,066	25,265	25,217	25,262	-4.97%
YoY %	-3.03%	-2.16%	-1.62%	-0.79%	0.19%	-0.18%	-	-
Horiz. %	92.62%	95.51%	97.62%	99.22%	100.01%	99.82%	100.00%	-
PBT	2,537	2,921	3,201	3,184	862	959	1,081	76.51%
YoY %	-13.15%	-8.75%	0.53%	269.37%	-10.11%	-11.29%	-	-
Horiz. %	234.69%	270.21%	296.11%	294.54%	79.74%	88.71%	100.00%	-
Tax	-911	-1,045	-979	-765	-621	-438	-523	44.72%
YoY %	12.82%	-6.74%	-27.97%	-23.19%	-41.78%	16.25%	-	-
Horiz. %	174.19%	199.81%	187.19%	146.27%	118.74%	83.75%	100.00%	-
NP	1,626	1,876	2,222	2,419	241	521	558	103.88%
YoY %	-13.33%	-15.57%	-8.14%	903.73%	-53.74%	-6.63%	-	-
Horiz. %	291.40%	336.20%	398.21%	433.51%	43.19%	93.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,626	1,876	2,222	2,419	241	521	558	103.88%
YoY %	-13.33%	-15.57%	-8.14%	903.73%	-53.74%	-6.63%	-	-
Horiz. %	291.40%	336.20%	398.21%	433.51%	43.19%	93.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.91%	35.78%	30.58%	24.03%	72.04%	45.67%	48.38%	-
YoY %	0.36%	17.00%	27.26%	-66.64%	57.74%	-5.60%	-	-
Horiz. %	74.22%	73.96%	63.21%	49.67%	148.90%	94.40%	100.00%	-
Total Cost	21,771	22,252	22,438	22,647	25,024	24,696	24,704	-8.07%
YoY %	-2.16%	-0.83%	-0.92%	-9.50%	1.33%	-0.03%	-	-
Horiz. %	88.13%	90.07%	90.83%	91.67%	101.30%	99.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,475	29,042	30,127	54,132	50,010	49,118	50,409	-30.05%
YoY %	1.49%	-3.60%	-44.35%	8.24%	1.82%	-2.56%	-	-
Horiz. %	58.47%	57.61%	59.77%	107.39%	99.21%	97.44%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	3,370	3,370	4,184	4,184	2,750	2,750	1,771	53.49%
YoY %	0.00%	-19.46%	0.00%	52.15%	0.00%	55.28%	-	-
Horiz. %	190.29%	190.29%	236.25%	236.25%	155.28%	155.28%	100.00%	-
Div Payout %	207.27%	179.64%	188.33%	172.99%	1,141.35%	527.96%	317.45%	-
YoY %	15.38%	-4.61%	8.87%	-84.84%	116.18%	66.31%	-	-
Horiz. %	65.29%	56.59%	59.33%	54.49%	359.54%	166.31%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	29,475	29,042	30,127	54,132	50,010	49,118	50,409	-30.05%
YoY %	1.49%	-3.60%	-44.35%	8.24%	1.82%	-2.56%	-	-
Horiz. %	58.47%	57.61%	59.77%	107.39%	99.21%	97.44%	100.00%	-
NOSH	19,391	19,361	19,437	35,849	39,378	39,295	39,382	-37.61%
YoY %	0.15%	-0.39%	-45.78%	-8.96%	0.21%	-0.22%	-	-
Horiz. %	49.24%	49.16%	49.36%	91.03%	99.99%	99.78%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	6.95%	7.78%	9.01%	9.65%	0.95%	2.07%	2.21%	-
YoY %	-10.67%	-13.65%	-6.63%	915.79%	-54.11%	-6.33%	-	-
Horiz. %	314.48%	352.04%	407.69%	436.65%	42.99%	93.67%	100.00%	-
ROE	5.52%	6.46%	7.38%	4.47%	0.48%	1.06%	1.11%	-
YoY %	-14.55%	-12.47%	65.10%	831.25%	-54.72%	-4.50%	-	-
Horiz. %	497.30%	581.98%	664.86%	402.70%	43.24%	95.50%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	120.66	124.62	126.87	69.92	64.16	64.17	64.14	52.33%
YoY %	-3.18%	-1.77%	81.45%	8.98%	-0.02%	0.05%	-	-
Horiz. %	188.12%	194.29%	197.80%	109.01%	100.03%	100.05%	100.00%	-
EPS	8.39	9.69	11.43	6.75	0.61	1.33	1.42	226.47%
YoY %	-13.42%	-15.22%	69.33%	1,006.56%	-54.14%	-6.34%	-	-
Horiz. %	590.85%	682.39%	804.93%	475.35%	42.96%	93.66%	100.00%	-
DPS	17.38	17.41	21.53	11.67	7.00	7.00	4.50	145.96%
YoY %	-0.17%	-19.14%	84.49%	66.71%	0.00%	55.56%	-	-
Horiz. %	386.22%	386.89%	478.44%	259.33%	155.56%	155.56%	100.00%	-
NAPS	1.52	1.50	1.55	1.51	1.27	1.25	1.28	12.12%
YoY %	1.33%	-3.23%	2.65%	18.90%	1.60%	-2.34%	-	-
Horiz. %	118.75%	117.19%	121.09%	117.97%	99.22%	97.66%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 35,849
RPS	28.53	29.42	30.07	30.56	30.80	30.75	30.80	-4.97%
YoY %	-3.03%	-2.16%	-1.60%	-0.78%	0.16%	-0.16%	-	-
Horiz. %	92.63%	95.52%	97.63%	99.22%	100.00%	99.84%	100.00%	-
EPS	1.98	2.29	2.71	2.95	0.29	0.64	0.68	103.77%
YoY %	-13.54%	-15.50%	-8.14%	917.24%	-54.69%	-5.88%	-	-
Horiz. %	291.18%	336.76%	398.53%	433.82%	42.65%	94.12%	100.00%	-
DPS	4.11	4.11	5.10	5.10	3.35	3.35	2.16	53.49%
YoY %	0.00%	-19.41%	0.00%	52.24%	0.00%	55.09%	-	-
Horiz. %	190.28%	190.28%	236.11%	236.11%	155.09%	155.09%	100.00%	-
NAPS	0.3594	0.3541	0.3673	0.66	0.6098	0.5989	0.6146	-30.04%
YoY %	1.50%	-3.59%	-44.35%	8.23%	1.82%	-2.55%	-	-
Horiz. %	58.48%	57.61%	59.76%	107.39%	99.22%	97.45%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.12	1.32	1.30	1.40	2.40	2.26	1.95	-
P/RPS	0.93	1.06	1.02	2.00	3.74	3.52	3.04	-54.56%
YoY %	-12.26%	3.92%	-49.00%	-46.52%	6.25%	15.79%	-	-
Horiz. %	30.59%	34.87%	33.55%	65.79%	123.03%	115.79%	100.00%	-
P/EPS	13.36	13.62	11.37	20.75	392.15	170.45	137.63	-78.84%
YoY %	-1.91%	19.79%	-45.20%	-94.71%	130.07%	23.85%	-	-
Horiz. %	9.71%	9.90%	8.26%	15.08%	284.93%	123.85%	100.00%	-
EY	7.49	7.34	8.79	4.82	0.26	0.59	0.73	371.51%
YoY %	2.04%	-16.50%	82.37%	1,753.85%	-55.93%	-19.18%	-	-
Horiz. %	1,026.03%	1,005.48%	1,204.11%	660.27%	35.62%	80.82%	100.00%	-
DY	15.52	13.19	16.56	8.34	2.92	3.10	2.31	255.64%
YoY %	17.66%	-20.35%	98.56%	185.62%	-5.81%	34.20%	-	-
Horiz. %	671.86%	571.00%	716.88%	361.04%	126.41%	134.20%	100.00%	-
P/NAPS	0.74	0.88	0.84	0.93	1.89	1.81	1.52	-38.08%
YoY %	-15.91%	4.76%	-9.68%	-50.79%	4.42%	19.08%	-	-
Horiz. %	48.68%	57.89%	55.26%	61.18%	124.34%	119.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	10/11/11	24/08/11	26/04/11	24/02/11	29/11/10	10/08/10	27/04/10	-
Price	1.17	1.17	1.30	1.25	1.40	2.28	2.06	-
P/RPS	0.97	0.94	1.02	1.79	2.18	3.55	3.21	-54.93%
YoY %	3.19%	-7.84%	-43.02%	-17.89%	-38.59%	10.59%	-	-
Horiz. %	30.22%	29.28%	31.78%	55.76%	67.91%	110.59%	100.00%	-
P/EPS	13.95	12.08	11.37	18.52	228.75	171.96	145.39	-79.01%
YoY %	15.48%	6.24%	-38.61%	-91.90%	33.03%	18.27%	-	-
Horiz. %	9.59%	8.31%	7.82%	12.74%	157.34%	118.27%	100.00%	-
EY	7.17	8.28	8.79	5.40	0.44	0.58	0.69	375.51%
YoY %	-13.41%	-5.80%	62.78%	1,127.27%	-24.14%	-15.94%	-	-
Horiz. %	1,039.13%	1,200.00%	1,273.91%	782.61%	63.77%	84.06%	100.00%	-
DY	14.85	14.88	16.56	9.34	5.00	3.07	2.18	258.92%
YoY %	-0.20%	-10.14%	77.30%	86.80%	62.87%	40.83%	-	-
Horiz. %	681.19%	682.57%	759.63%	428.44%	229.36%	140.83%	100.00%	-
P/NAPS	0.77	0.78	0.84	0.83	1.10	1.82	1.61	-38.81%
YoY %	-1.28%	-7.14%	1.20%	-24.55%	-39.56%	13.04%	-	-
Horiz. %	47.83%	48.45%	52.17%	51.55%	68.32%	113.04%	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

967

HLIND

HONG LEONG INDUSTRIES BHD

962

DNEX

DAGANG NEXCHANGE BERHAD

687

JCY

JCY INTERNATIONAL BERHAD

685

SALCON

SALCON BHD

683

MAYBANK

MALAYAN BANKING BHD

618

YTLPOWR

YTL POWER INTERNATIONAL BHD

580

WCT

WCT HOLDINGS BERHAD

544

TOPGLOV

TOP GLOVE CORPORATION BHD

522

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