[GBAY] QoQ TTM Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	27,154	26,466	26,658	26,767	26,024	25,870	25,520	4.20%
YoY %	2.60%	-0.72%	-0.41%	2.86%	0.60%	1.37%	-	-
Horiz. %	106.40%	103.71%	104.46%	104.89%	101.97%	101.37%	100.00%	-
PBT	3,620	3,376	3,591	3,679	3,629	3,893	3,669	-0.88%
YoY %	7.23%	-5.99%	-2.39%	1.38%	-6.78%	6.11%	-	-
Horiz. %	98.66%	92.01%	97.87%	100.27%	98.91%	106.11%	100.00%	-
Tax	-741	-760	-850	-866	-838	-1,058	-1,022	-19.21%
YoY %	2.50%	10.59%	1.85%	-3.34%	20.79%	-3.52%	-	-
Horiz. %	72.50%	74.36%	83.17%	84.74%	82.00%	103.52%	100.00%	-
NP	2,879	2,616	2,741	2,813	2,791	2,835	2,647	5.73%
YoY %	10.05%	-4.56%	-2.56%	0.79%	-1.55%	7.10%	-	-
Horiz. %	108.76%	98.83%	103.55%	106.27%	105.44%	107.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,879	2,616	2,741	2,813	2,791	2,835	2,647	5.73%
YoY %	10.05%	-4.56%	-2.56%	0.79%	-1.55%	7.10%	-	-
Horiz. %	108.76%	98.83%	103.55%	106.27%	105.44%	107.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.47%	22.51%	23.67%	23.54%	23.09%	27.18%	27.86%	-
YoY %	-9.06%	-4.90%	0.55%	1.95%	-15.05%	-2.44%	-	-
Horiz. %	73.47%	80.80%	84.96%	84.49%	82.88%	97.56%	100.00%	-
Total Cost	24,275	23,850	23,917	23,954	23,233	23,035	22,873	4.02%
YoY %	1.78%	-0.28%	-0.15%	3.10%	0.86%	0.71%	-	-
Horiz. %	106.13%	104.27%	104.56%	104.73%	101.57%	100.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,343	31,725	31,134	31,355	30,813	31,576	30,765	1.24%
YoY %	-1.20%	1.90%	-0.70%	1.76%	-2.42%	2.64%	-	-
Horiz. %	101.88%	103.12%	101.20%	101.92%	100.16%	102.64%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	2,292	2,294	2,294	2,294	2,294	1,912	1,912	12.78%
YoY %	-0.09%	0.00%	0.00%	0.00%	19.98%	0.00%	-	-
Horiz. %	119.87%	119.98%	119.98%	119.98%	119.98%	100.00%	100.00%	-
Div Payout %	79.64%	87.71%	83.71%	81.58%	82.22%	67.44%	72.23%	-
YoY %	-9.20%	4.78%	2.61%	-0.78%	21.92%	-6.63%	-	-
Horiz. %	110.26%	121.43%	115.89%	112.94%	113.83%	93.37%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	31,343	31,725	31,134	31,355	30,813	31,576	30,765	1.24%
YoY %	-1.20%	1.90%	-0.70%	1.76%	-2.42%	2.64%	-	-
Horiz. %	101.88%	103.12%	101.20%	101.92%	100.16%	102.64%	100.00%	-
NOSH	19,112	19,112	19,100	19,119	19,138	19,137	19,108	0.01%
YoY %	0.00%	0.06%	-0.10%	-0.10%	0.01%	0.15%	-	-
Horiz. %	100.02%	100.02%	99.96%	100.06%	100.16%	100.15%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	10.60%	9.88%	10.28%	10.51%	10.72%	10.96%	10.37%	-
YoY %	7.29%	-3.89%	-2.19%	-1.96%	-2.19%	5.69%	-	-
Horiz. %	102.22%	95.27%	99.13%	101.35%	103.38%	105.69%	100.00%	-
ROE	9.19%	8.25%	8.80%	8.97%	9.06%	8.98%	8.60%	-
YoY %	11.39%	-6.25%	-1.90%	-0.99%	0.89%	4.42%	-	-
Horiz. %	106.86%	95.93%	102.33%	104.30%	105.35%	104.42%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	142.08	138.48	139.57	140.00	135.98	135.18	133.55	4.19%
YoY %	2.60%	-0.78%	-0.31%	2.96%	0.59%	1.22%	-	-
Horiz. %	106.39%	103.69%	104.51%	104.83%	101.82%	101.22%	100.00%	-
EPS	15.06	13.69	14.35	14.71	14.58	14.81	13.85	5.71%
YoY %	10.01%	-4.60%	-2.45%	0.89%	-1.55%	6.93%	-	-
Horiz. %	108.74%	98.84%	103.61%	106.21%	105.27%	106.93%	100.00%	-
DPS	12.00	12.00	12.00	12.00	12.00	10.00	10.00	12.86%
YoY %	0.00%	0.00%	0.00%	0.00%	20.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	120.00%	100.00%	100.00%	-
NAPS	1.64	1.66	1.63	1.64	1.61	1.65	1.61	1.23%
YoY %	-1.20%	1.84%	-0.61%	1.86%	-2.42%	2.48%	-	-
Horiz. %	101.86%	103.11%	101.24%	101.86%	100.00%	102.48%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 19,119
RPS	33.11	32.27	32.50	32.64	31.73	31.54	31.12	4.19%
YoY %	2.60%	-0.71%	-0.43%	2.87%	0.60%	1.35%	-	-
Horiz. %	106.39%	103.70%	104.43%	104.88%	101.96%	101.35%	100.00%	-
EPS	3.51	3.19	3.34	3.43	3.40	3.46	3.23	5.67%
YoY %	10.03%	-4.49%	-2.62%	0.88%	-1.73%	7.12%	-	-
Horiz. %	108.67%	98.76%	103.41%	106.19%	105.26%	107.12%	100.00%	-
DPS	2.80	2.80	2.80	2.80	2.80	2.33	2.33	12.96%
YoY %	0.00%	0.00%	0.00%	0.00%	20.17%	0.00%	-	-
Horiz. %	120.17%	120.17%	120.17%	120.17%	120.17%	100.00%	100.00%	-
NAPS	0.3822	0.3868	0.3796	0.3823	0.3757	0.385	0.3751	1.25%
YoY %	-1.19%	1.90%	-0.71%	1.76%	-2.42%	2.64%	-	-
Horiz. %	101.89%	103.12%	101.20%	101.92%	100.16%	102.64%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.24	2.28	2.10	2.22	2.28	1.97	2.52	-
P/RPS	1.58	1.65	1.50	1.59	1.68	1.46	1.89	-11.20%
YoY %	-4.24%	10.00%	-5.66%	-5.36%	15.07%	-22.75%	-	-
Horiz. %	83.60%	87.30%	79.37%	84.13%	88.89%	77.25%	100.00%	-
P/EPS	14.87	16.66	14.63	15.09	15.63	13.30	18.19	-12.51%
YoY %	-10.74%	13.88%	-3.05%	-3.45%	17.52%	-26.88%	-	-
Horiz. %	81.75%	91.59%	80.43%	82.96%	85.93%	73.12%	100.00%	-
EY	6.72	6.00	6.83	6.63	6.40	7.52	5.50	14.21%
YoY %	12.00%	-12.15%	3.02%	3.59%	-14.89%	36.73%	-	-
Horiz. %	122.18%	109.09%	124.18%	120.55%	116.36%	136.73%	100.00%	-
DY	5.36	5.26	5.71	5.41	5.26	5.08	3.97	22.04%
YoY %	1.90%	-7.88%	5.55%	2.85%	3.54%	27.96%	-	-
Horiz. %	135.01%	132.49%	143.83%	136.27%	132.49%	127.96%	100.00%	-
P/NAPS	1.37	1.37	1.29	1.35	1.42	1.19	1.57	-8.64%
YoY %	0.00%	6.20%	-4.44%	-4.93%	19.33%	-24.20%	-	-
Horiz. %	87.26%	87.26%	82.17%	85.99%	90.45%	75.80%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	29/11/16	24/08/16	19/05/16	25/02/16	25/11/15	26/08/15	-
Price	2.25	2.20	2.27	1.95	2.30	2.25	2.00	-
P/RPS	1.58	1.59	1.63	1.39	1.69	1.66	1.50	3.50%
YoY %	-0.63%	-2.45%	17.27%	-17.75%	1.81%	10.67%	-	-
Horiz. %	105.33%	106.00%	108.67%	92.67%	112.67%	110.67%	100.00%	-
P/EPS	14.94	16.07	15.82	13.25	15.77	15.19	14.44	2.28%
YoY %	-7.03%	1.58%	19.40%	-15.98%	3.82%	5.19%	-	-
Horiz. %	103.46%	111.29%	109.56%	91.76%	109.21%	105.19%	100.00%	-
EY	6.70	6.22	6.32	7.55	6.34	6.58	6.93	-2.21%
YoY %	7.72%	-1.58%	-16.29%	19.09%	-3.65%	-5.05%	-	-
Horiz. %	96.68%	89.75%	91.20%	108.95%	91.49%	94.95%	100.00%	-
DY	5.33	5.45	5.29	6.15	5.22	4.44	5.00	4.33%
YoY %	-2.20%	3.02%	-13.98%	17.82%	17.57%	-11.20%	-	-
Horiz. %	106.60%	109.00%	105.80%	123.00%	104.40%	88.80%	100.00%	-
P/NAPS	1.37	1.33	1.39	1.19	1.43	1.36	1.24	6.84%
YoY %	3.01%	-4.32%	16.81%	-16.78%	5.15%	9.68%	-	-
Horiz. %	110.48%	107.26%	112.10%	95.97%	115.32%	109.68%	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

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 09:00:00

EMA 5

Hourly

SELL

2024-05-10 08:00:00

EMA 5

Daily

SELL

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

PTRANS

PERAK TRANSIT BERHAD

400

MPI

MALAYSIAN PACIFIC INDUSTRIES

395

MYEG

MY E.G. SERVICES BHD

389

HLIND

HONG LEONG INDUSTRIES BHD

387

VSTECS

VSTECS BERHAD

369

YTLPOWR

YTL POWER INTERNATIONAL BHD

337

SNS

SNS NETWORK TECHNOLOGY BERHAD

274

PBBANK

PUBLIC BANK BHD

264

DNEX

DAGANG NEXCHANGE BERHAD

251

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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