[GCB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	1,320,482	1,115,061	566,452	725,365	421,886	361,642	414,265	21.30%
YoY %	18.42%	96.85%	-21.91%	71.93%	16.66%	-12.70%	-	-
Horiz. %	318.75%	269.17%	136.74%	175.10%	101.84%	87.30%	100.00%	-
PBT	143,800	105,812	15,145	12,908	19,429	19,589	20,932	37.85%
YoY %	35.90%	598.66%	17.33%	-33.56%	-0.82%	-6.42%	-	-
Horiz. %	686.99%	505.50%	72.35%	61.67%	92.82%	93.58%	100.00%	-
Tax	-21,470	-29,644	-4,210	-3,029	-3,049	-2,501	-2,294	45.14%
YoY %	27.57%	-604.13%	-38.99%	0.66%	-21.91%	-9.02%	-	-
Horiz. %	935.92%	1,292.24%	183.52%	132.04%	132.91%	109.02%	100.00%	-
NP	122,329	76,168	10,934	9,878	16,380	17,088	18,637	36.81%
YoY %	60.60%	596.62%	10.69%	-39.69%	-4.14%	-8.31%	-	-
Horiz. %	656.38%	408.69%	58.67%	53.00%	87.89%	91.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,630	76,144	10,126	9,732	16,221	16,874	18,637	36.49%
YoY %	58.42%	651.97%	4.05%	-40.00%	-3.87%	-9.46%	-	-
Horiz. %	647.26%	408.56%	54.33%	52.22%	87.04%	90.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.93%	28.02%	27.80%	23.47%	15.69%	12.77%	10.96%	-
YoY %	-46.72%	0.79%	18.45%	49.59%	22.87%	16.51%	-	-
Horiz. %	136.22%	255.66%	253.65%	214.14%	143.16%	116.51%	100.00%	-
Total Cost	1,198,153	1,038,893	555,517	715,486	405,506	344,554	395,628	20.27%
YoY %	15.33%	87.01%	-22.36%	76.44%	17.69%	-12.91%	-	-
Horiz. %	302.85%	262.59%	140.41%	180.85%	102.50%	87.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,405	145,409	103,613	100,865	94,976	85,782	73,368	22.61%
YoY %	71.52%	40.34%	2.72%	6.20%	10.72%	16.92%	-	-
Horiz. %	339.94%	198.19%	141.22%	137.48%	129.45%	116.92%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	42,415	14,812	4,002	1,600	3,199	6,404	3,721	49.99%
YoY %	186.36%	270.11%	150.13%	-49.98%	-50.05%	72.10%	-	-
Horiz. %	1,139.88%	398.07%	107.55%	43.00%	85.97%	172.10%	100.00%	-
Div Payout %	35.16%	19.45%	39.52%	16.45%	19.72%	37.95%	19.97%	-
YoY %	80.77%	-50.78%	140.24%	-16.58%	-48.04%	90.04%	-	-
Horiz. %	176.06%	97.40%	197.90%	82.37%	98.75%	190.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	249,405	145,409	103,613	100,865	94,976	85,782	73,368	22.61%
YoY %	71.52%	40.34%	2.72%	6.20%	10.72%	16.92%	-	-
Horiz. %	339.94%	198.19%	141.22%	137.48%	129.45%	116.92%	100.00%	-
NOSH	318,118	239,949	240,123	240,098	239,960	240,151	214,715	6.76%
YoY %	32.58%	-0.07%	0.01%	0.06%	-0.08%	11.85%	-	-
Horiz. %	148.16%	111.75%	111.83%	111.82%	111.76%	111.85%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	9.26%	6.83%	1.93%	1.36%	3.88%	4.73%	4.50%	-
YoY %	35.58%	253.89%	41.91%	-64.95%	-17.97%	5.11%	-	-
Horiz. %	205.78%	151.78%	42.89%	30.22%	86.22%	105.11%	100.00%	-
ROE	48.37%	52.37%	9.77%	9.65%	17.08%	19.67%	25.40%	-
YoY %	-7.64%	436.03%	1.24%	-43.50%	-13.17%	-22.56%	-	-
Horiz. %	190.43%	206.18%	38.46%	37.99%	67.24%	77.44%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	415.09	464.71	235.90	302.11	175.82	150.59	192.94	13.61%
YoY %	-10.68%	96.99%	-21.92%	71.83%	16.75%	-21.95%	-	-
Horiz. %	215.14%	240.86%	122.27%	156.58%	91.13%	78.05%	100.00%	-
EPS	37.92	31.73	4.21	4.05	6.76	7.03	8.68	27.84%
YoY %	19.51%	653.68%	3.95%	-40.09%	-3.84%	-19.01%	-	-
Horiz. %	436.87%	365.55%	48.50%	46.66%	77.88%	80.99%	100.00%	-
DPS	13.33	6.17	1.67	0.67	1.33	2.67	1.73	40.51%
YoY %	116.05%	269.46%	149.25%	-49.62%	-50.19%	54.34%	-	-
Horiz. %	770.52%	356.65%	96.53%	38.73%	76.88%	154.34%	100.00%	-
NAPS	0.784	0.606	0.4315	0.4201	0.3958	0.3572	0.3417	14.83%
YoY %	29.37%	40.44%	2.71%	6.14%	10.81%	4.54%	-	-
Horiz. %	229.44%	177.35%	126.28%	122.94%	115.83%	104.54%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 238,450
RPS	112.39	94.91	48.21	61.74	35.91	30.78	35.26	21.30%
YoY %	18.42%	96.87%	-21.91%	71.93%	16.67%	-12.71%	-	-
Horiz. %	318.75%	269.17%	136.73%	175.10%	101.84%	87.29%	100.00%	-
EPS	10.27	6.48	0.86	0.83	1.38	1.44	1.59	36.44%
YoY %	58.49%	653.49%	3.61%	-39.86%	-4.17%	-9.43%	-	-
Horiz. %	645.91%	407.55%	54.09%	52.20%	86.79%	90.57%	100.00%	-
DPS	3.61	1.26	0.34	0.14	0.27	0.55	0.32	49.73%
YoY %	186.51%	270.59%	142.86%	-48.15%	-50.91%	71.88%	-	-
Horiz. %	1,128.12%	393.75%	106.25%	43.75%	84.38%	171.88%	100.00%	-
NAPS	0.2123	0.1238	0.0882	0.0858	0.0808	0.073	0.0624	22.62%
YoY %	71.49%	40.36%	2.80%	6.19%	10.68%	16.99%	-	-
Horiz. %	340.22%	198.40%	141.35%	137.50%	129.49%	116.99%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.37	0.77	0.26	0.30	0.41	0.29	0.31	-
P/RPS	0.33	0.17	0.11	0.10	0.23	0.19	0.16	12.81%
YoY %	94.12%	54.55%	10.00%	-56.52%	21.05%	18.75%	-	-
Horiz. %	206.25%	106.25%	68.75%	62.50%	143.75%	118.75%	100.00%	-
P/EPS	3.61	2.43	6.17	7.40	6.07	4.13	3.57	0.18%
YoY %	48.56%	-60.62%	-16.62%	21.91%	46.97%	15.69%	-	-
Horiz. %	101.12%	68.07%	172.83%	207.28%	170.03%	115.69%	100.00%	-
EY	27.68	41.21	16.22	13.51	16.49	24.23	28.00	-0.19%
YoY %	-32.83%	154.07%	20.06%	-18.07%	-31.94%	-13.46%	-	-
Horiz. %	98.86%	147.18%	57.93%	48.25%	58.89%	86.54%	100.00%	-
DY	9.73	8.02	6.41	2.22	3.25	9.20	5.59	9.67%
YoY %	21.32%	25.12%	188.74%	-31.69%	-64.67%	64.58%	-	-
Horiz. %	174.06%	143.47%	114.67%	39.71%	58.14%	164.58%	100.00%	-
P/NAPS	1.75	1.27	0.60	0.71	1.04	0.81	0.91	11.50%
YoY %	37.80%	111.67%	-15.49%	-31.73%	28.40%	-10.99%	-	-
Horiz. %	192.31%	139.56%	65.93%	78.02%	114.29%	89.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	09/11/11	18/11/10	25/11/09	27/11/08	28/11/07	22/11/06	22/11/05	-
Price	1.67	0.90	0.30	0.31	0.42	0.33	0.32	-
P/RPS	0.40	0.19	0.13	0.10	0.24	0.22	0.17	15.32%
YoY %	110.53%	46.15%	30.00%	-58.33%	9.09%	29.41%	-	-
Horiz. %	235.29%	111.76%	76.47%	58.82%	141.18%	129.41%	100.00%	-
P/EPS	4.40	2.84	7.11	7.65	6.21	4.70	3.69	2.97%
YoY %	54.93%	-60.06%	-7.06%	23.19%	32.13%	27.37%	-	-
Horiz. %	119.24%	76.96%	192.68%	207.32%	168.29%	127.37%	100.00%	-
EY	22.71	35.26	14.06	13.08	16.10	21.29	27.13	-2.91%
YoY %	-35.59%	150.78%	7.49%	-18.76%	-24.38%	-21.53%	-	-
Horiz. %	83.71%	129.97%	51.82%	48.21%	59.34%	78.47%	100.00%	-
DY	7.98	6.86	5.56	2.15	3.17	8.08	5.42	6.65%
YoY %	16.33%	23.38%	158.60%	-32.18%	-60.77%	49.08%	-	-
Horiz. %	147.23%	126.57%	102.58%	39.67%	58.49%	149.08%	100.00%	-
P/NAPS	2.13	1.49	0.70	0.74	1.06	0.92	0.94	14.59%
YoY %	42.95%	112.86%	-5.41%	-30.19%	15.22%	-2.13%	-	-
Horiz. %	226.60%	158.51%	74.47%	78.72%	112.77%	97.87%	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

0.12

0.00

76,764,800

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXN

0.21

0.00

51,282,300

NOVAMSC

0.26

+0.03

49,354,700

HSI-HWE

0.115

0.00

38,019,400

SNS

0.915

+0.03

32,408,700

ORGABIO

0.475

+0.045

25,462,100

AHB-WC

0.075

0.00

19,362,700

More active Stocks

KOBAY

2.40

+0.22

4,264,800

KLK

20.30

+0.22

24,000

MERCURY

1.05

+0.155

32,800

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

NESTLE

122.10

+0.10

1,100

KEYFIELD

2.69

+0.09

500,900

PETDAG

17.32

+0.08

5,700

WATTA

0.59

+0.08

100

EWEIN

1.08

+0.07

982,800

More gainer Stocks

TOYOVEN

0.90

-0.16

3,995,700

MPI

39.54

-0.16

5,500

KUAISHO-C17

0.08

-0.12

58,800

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