[GBAY] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	24,961	24,730	24,785	24,883	24,028	23,764	24,089	2.39%
YoY %	0.93%	-0.22%	-0.39%	3.56%	1.11%	-1.35%	-	-
Horiz. %	103.62%	102.66%	102.89%	103.30%	99.75%	98.65%	100.00%	-
PBT	2,968	3,044	3,491	3,793	3,510	3,533	3,690	-13.50%
YoY %	-2.50%	-12.80%	-7.96%	8.06%	-0.65%	-4.25%	-	-
Horiz. %	80.43%	82.49%	94.61%	102.79%	95.12%	95.75%	100.00%	-
Tax	-827	-824	-922	-966	-955	-952	-910	-6.17%
YoY %	-0.36%	10.63%	4.55%	-1.15%	-0.32%	-4.62%	-	-
Horiz. %	90.88%	90.55%	101.32%	106.15%	104.95%	104.62%	100.00%	-
NP	2,141	2,220	2,569	2,827	2,555	2,581	2,780	-15.96%
YoY %	-3.56%	-13.59%	-9.13%	10.65%	-1.01%	-7.16%	-	-
Horiz. %	77.01%	79.86%	92.41%	101.69%	91.91%	92.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,141	2,220	2,569	2,827	2,555	2,581	2,780	-15.96%
YoY %	-3.56%	-13.59%	-9.13%	10.65%	-1.01%	-7.16%	-	-
Horiz. %	77.01%	79.86%	92.41%	101.69%	91.91%	92.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.86%	27.07%	26.41%	25.47%	27.21%	26.95%	24.66%	-
YoY %	2.92%	2.50%	3.69%	-6.39%	0.96%	9.29%	-	-
Horiz. %	112.98%	109.77%	107.10%	103.28%	110.34%	109.29%	100.00%	-
Total Cost	22,820	22,510	22,216	22,056	21,473	21,183	21,309	4.66%
YoY %	1.38%	1.32%	0.73%	2.72%	1.37%	-0.59%	-	-
Horiz. %	107.09%	105.64%	104.26%	103.51%	100.77%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,593	29,997	31,202	30,457	30,815	30,116	30,873	-0.60%
YoY %	1.99%	-3.86%	2.45%	-1.16%	2.32%	-2.45%	-	-
Horiz. %	99.09%	97.16%	101.07%	98.65%	99.81%	97.55%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	2,294	2,294	2,684	2,684	2,684	2,684	2,687	-9.99%
YoY %	0.00%	-14.53%	0.00%	0.00%	0.00%	-0.11%	-	-
Horiz. %	85.37%	85.37%	99.89%	99.89%	99.89%	99.89%	100.00%	-
Div Payout %	107.18%	103.37%	104.50%	94.96%	105.07%	104.01%	96.66%	-
YoY %	3.69%	-1.08%	10.05%	-9.62%	1.02%	7.60%	-	-
Horiz. %	110.88%	106.94%	108.11%	98.24%	108.70%	107.60%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	30,593	29,997	31,202	30,457	30,815	30,116	30,873	-0.60%
YoY %	1.99%	-3.86%	2.45%	-1.16%	2.32%	-2.45%	-	-
Horiz. %	99.09%	97.16%	101.07%	98.65%	99.81%	97.55%	100.00%	-
NOSH	19,120	19,106	19,142	19,155	19,140	19,182	19,175	-0.19%
YoY %	0.07%	-0.19%	-0.07%	0.08%	-0.22%	0.04%	-	-
Horiz. %	99.71%	99.64%	99.83%	99.90%	99.82%	100.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	8.58%	8.98%	10.37%	11.36%	10.63%	10.86%	11.54%	-
YoY %	-4.45%	-13.40%	-8.71%	6.87%	-2.12%	-5.89%	-	-
Horiz. %	74.35%	77.82%	89.86%	98.44%	92.11%	94.11%	100.00%	-
ROE	7.00%	7.40%	8.23%	9.28%	8.29%	8.57%	9.00%	-
YoY %	-5.41%	-10.09%	-11.31%	11.94%	-3.27%	-4.78%	-	-
Horiz. %	77.78%	82.22%	91.44%	103.11%	92.11%	95.22%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	130.54	129.43	129.47	129.90	125.54	123.88	125.62	2.59%
YoY %	0.86%	-0.03%	-0.33%	3.47%	1.34%	-1.39%	-	-
Horiz. %	103.92%	103.03%	103.06%	103.41%	99.94%	98.61%	100.00%	-
EPS	11.20	11.62	13.42	14.76	13.35	13.45	14.50	-15.80%
YoY %	-3.61%	-13.41%	-9.08%	10.56%	-0.74%	-7.24%	-	-
Horiz. %	77.24%	80.14%	92.55%	101.79%	92.07%	92.76%	100.00%	-
DPS	12.00	12.00	14.00	14.00	14.00	14.00	14.00	-9.75%
YoY %	0.00%	-14.29%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	85.71%	85.71%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.60	1.57	1.63	1.59	1.61	1.57	1.61	-0.41%
YoY %	1.91%	-3.68%	2.52%	-1.24%	2.55%	-2.48%	-	-
Horiz. %	99.38%	97.52%	101.24%	98.76%	100.00%	97.52%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 19,155
RPS	30.43	30.15	30.22	30.34	29.30	28.97	29.37	2.38%
YoY %	0.93%	-0.23%	-0.40%	3.55%	1.14%	-1.36%	-	-
Horiz. %	103.61%	102.66%	102.89%	103.30%	99.76%	98.64%	100.00%	-
EPS	2.61	2.71	3.13	3.45	3.12	3.15	3.39	-15.98%
YoY %	-3.69%	-13.42%	-9.28%	10.58%	-0.95%	-7.08%	-	-
Horiz. %	76.99%	79.94%	92.33%	101.77%	92.04%	92.92%	100.00%	-
DPS	2.80	2.80	3.27	3.27	3.27	3.27	3.28	-10.00%
YoY %	0.00%	-14.37%	0.00%	0.00%	0.00%	-0.30%	-	-
Horiz. %	85.37%	85.37%	99.70%	99.70%	99.70%	99.70%	100.00%	-
NAPS	0.373	0.3657	0.3804	0.3714	0.3757	0.3672	0.3764	-0.60%
YoY %	2.00%	-3.86%	2.42%	-1.14%	2.31%	-2.44%	-	-
Horiz. %	99.10%	97.16%	101.06%	98.67%	99.81%	97.56%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	2.40	2.10	1.95	1.94	2.03	1.94	1.58	-
P/RPS	1.84	1.62	1.51	1.49	1.62	1.57	1.26	28.68%
YoY %	13.58%	7.28%	1.34%	-8.02%	3.18%	24.60%	-	-
Horiz. %	146.03%	128.57%	119.84%	118.25%	128.57%	124.60%	100.00%	-
P/EPS	21.43	18.07	14.53	13.15	15.21	14.42	10.90	56.87%
YoY %	18.59%	24.36%	10.49%	-13.54%	5.48%	32.29%	-	-
Horiz. %	196.61%	165.78%	133.30%	120.64%	139.54%	132.29%	100.00%	-
EY	4.67	5.53	6.88	7.61	6.58	6.94	9.18	-36.24%
YoY %	-15.55%	-19.62%	-9.59%	15.65%	-5.19%	-24.40%	-	-
Horiz. %	50.87%	60.24%	74.95%	82.90%	71.68%	75.60%	100.00%	-
DY	5.00	5.71	7.18	7.22	6.90	7.22	8.86	-31.68%
YoY %	-12.43%	-20.47%	-0.55%	4.64%	-4.43%	-18.51%	-	-
Horiz. %	56.43%	64.45%	81.04%	81.49%	77.88%	81.49%	100.00%	-
P/NAPS	1.50	1.34	1.20	1.22	1.26	1.24	0.98	32.77%
YoY %	11.94%	11.67%	-1.64%	-3.17%	1.61%	26.53%	-	-
Horiz. %	153.06%	136.73%	122.45%	124.49%	128.57%	126.53%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	27/08/14	28/04/14	26/02/14	13/11/13	28/08/13	25/04/13	-
Price	1.97	2.03	2.05	2.00	2.10	1.78	1.65	-
P/RPS	1.51	1.57	1.58	1.54	1.67	1.44	1.31	9.92%
YoY %	-3.82%	-0.63%	2.60%	-7.78%	15.97%	9.92%	-	-
Horiz. %	115.27%	119.85%	120.61%	117.56%	127.48%	109.92%	100.00%	-
P/EPS	17.59	17.47	15.28	13.55	15.73	13.23	11.38	33.64%
YoY %	0.69%	14.33%	12.77%	-13.86%	18.90%	16.26%	-	-
Horiz. %	154.57%	153.51%	134.27%	119.07%	138.22%	116.26%	100.00%	-
EY	5.68	5.72	6.55	7.38	6.36	7.56	8.79	-25.23%
YoY %	-0.70%	-12.67%	-11.25%	16.04%	-15.87%	-13.99%	-	-
Horiz. %	64.62%	65.07%	74.52%	83.96%	72.35%	86.01%	100.00%	-
DY	6.09	5.91	6.83	7.00	6.67	7.87	8.48	-19.78%
YoY %	3.05%	-13.47%	-2.43%	4.95%	-15.25%	-7.19%	-	-
Horiz. %	71.82%	69.69%	80.54%	82.55%	78.66%	92.81%	100.00%	-
P/NAPS	1.23	1.29	1.26	1.26	1.30	1.13	1.02	13.28%
YoY %	-4.65%	2.38%	0.00%	-3.08%	15.04%	10.78%	-	-
Horiz. %	120.59%	126.47%	123.53%	123.53%	127.45%	110.78%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

486

PTRANS

PERAK TRANSIT BERHAD

482

HLIND

HONG LEONG INDUSTRIES BHD

460

MYEG

MY E.G. SERVICES BHD

455

YTL

YTL CORPORATION BHD

369

CAPITALA

CAPITAL A BERHAD

327

SAPNRG

SAPURA ENERGY BERHAD

269

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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