[GCB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	1,354,209	1,320,482	1,115,061	566,452	725,365	421,886	361,642	24.58%
YoY %	2.55%	18.42%	96.85%	-21.91%	71.93%	16.66%	-	-
Horiz. %	374.46%	365.14%	308.33%	156.63%	200.58%	116.66%	100.00%	-
PBT	158,762	143,800	105,812	15,145	12,908	19,429	19,589	41.68%
YoY %	10.40%	35.90%	598.66%	17.33%	-33.56%	-0.82%	-	-
Horiz. %	810.47%	734.09%	540.16%	77.31%	65.89%	99.18%	100.00%	-
Tax	-33,060	-21,470	-29,644	-4,210	-3,029	-3,049	-2,501	53.70%
YoY %	-53.98%	27.57%	-604.13%	-38.99%	0.66%	-21.91%	-	-
Horiz. %	1,321.87%	858.46%	1,185.29%	168.33%	121.11%	121.91%	100.00%	-
NP	125,702	122,329	76,168	10,934	9,878	16,380	17,088	39.41%
YoY %	2.76%	60.60%	596.62%	10.69%	-39.69%	-4.14%	-	-
Horiz. %	735.62%	715.88%	445.74%	63.99%	57.81%	95.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,357	120,630	76,144	10,126	9,732	16,221	16,874	39.64%
YoY %	3.92%	58.42%	651.97%	4.05%	-40.00%	-3.87%	-	-
Horiz. %	742.90%	714.89%	451.25%	60.01%	57.67%	96.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.82%	14.93%	28.02%	27.80%	23.47%	15.69%	12.77%	-
YoY %	39.45%	-46.72%	0.79%	18.45%	49.59%	22.87%	-	-
Horiz. %	163.04%	116.91%	219.42%	217.70%	183.79%	122.87%	100.00%	-
Total Cost	1,228,506	1,198,153	1,038,893	555,517	715,486	405,506	344,554	23.57%
YoY %	2.53%	15.33%	87.01%	-22.36%	76.44%	17.69%	-	-
Horiz. %	356.55%	347.74%	301.52%	161.23%	207.66%	117.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	331,682	249,405	145,409	103,613	100,865	94,976	85,782	25.25%
YoY %	32.99%	71.52%	40.34%	2.72%	6.20%	10.72%	-	-
Horiz. %	386.66%	290.74%	169.51%	120.79%	117.58%	110.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	57,153	42,415	14,812	4,002	1,600	3,199	6,404	43.97%
YoY %	34.75%	186.36%	270.11%	150.13%	-49.98%	-50.05%	-	-
Horiz. %	892.46%	662.32%	231.29%	62.49%	24.98%	49.95%	100.00%	-
Div Payout %	45.59%	35.16%	19.45%	39.52%	16.45%	19.72%	37.95%	-
YoY %	29.66%	80.77%	-50.78%	140.24%	-16.58%	-48.04%	-	-
Horiz. %	120.13%	92.65%	51.25%	104.14%	43.35%	51.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	331,682	249,405	145,409	103,613	100,865	94,976	85,782	25.25%
YoY %	32.99%	71.52%	40.34%	2.72%	6.20%	10.72%	-	-
Horiz. %	386.66%	290.74%	169.51%	120.79%	117.58%	110.72%	100.00%	-
NOSH	476,281	318,118	239,949	240,123	240,098	239,960	240,151	12.07%
YoY %	49.72%	32.58%	-0.07%	0.01%	0.06%	-0.08%	-	-
Horiz. %	198.33%	132.47%	99.92%	99.99%	99.98%	99.92%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	9.28%	9.26%	6.83%	1.93%	1.36%	3.88%	4.73%	-
YoY %	0.22%	35.58%	253.89%	41.91%	-64.95%	-17.97%	-	-
Horiz. %	196.19%	195.77%	144.40%	40.80%	28.75%	82.03%	100.00%	-
ROE	37.79%	48.37%	52.37%	9.77%	9.65%	17.08%	19.67%	-
YoY %	-21.87%	-7.64%	436.03%	1.24%	-43.50%	-13.17%	-	-
Horiz. %	192.12%	245.91%	266.24%	49.67%	49.06%	86.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	284.33	415.09	464.71	235.90	302.11	175.82	150.59	11.16%
YoY %	-31.50%	-10.68%	96.99%	-21.92%	71.83%	16.75%	-	-
Horiz. %	188.81%	275.64%	308.59%	156.65%	200.62%	116.75%	100.00%	-
EPS	26.32	37.92	31.73	4.21	4.05	6.76	7.03	24.58%
YoY %	-30.59%	19.51%	653.68%	3.95%	-40.09%	-3.84%	-	-
Horiz. %	374.40%	539.40%	451.35%	59.89%	57.61%	96.16%	100.00%	-
DPS	12.00	13.33	6.17	1.67	0.67	1.33	2.67	28.43%
YoY %	-9.98%	116.05%	269.46%	149.25%	-49.62%	-50.19%	-	-
Horiz. %	449.44%	499.25%	231.09%	62.55%	25.09%	49.81%	100.00%	-
NAPS	0.6964	0.784	0.606	0.4315	0.4201	0.3958	0.3572	11.75%
YoY %	-11.17%	29.37%	40.44%	2.71%	6.14%	10.81%	-	-
Horiz. %	194.96%	219.48%	169.65%	120.80%	117.61%	110.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 239,860
RPS	115.26	112.39	94.91	48.21	61.74	35.91	30.78	24.58%
YoY %	2.55%	18.42%	96.87%	-21.91%	71.93%	16.67%	-	-
Horiz. %	374.46%	365.14%	308.35%	156.63%	200.58%	116.67%	100.00%	-
EPS	10.67	10.27	6.48	0.86	0.83	1.38	1.44	39.58%
YoY %	3.89%	58.49%	653.49%	3.61%	-39.86%	-4.17%	-	-
Horiz. %	740.97%	713.19%	450.00%	59.72%	57.64%	95.83%	100.00%	-
DPS	4.86	3.61	1.26	0.34	0.14	0.27	0.55	43.73%
YoY %	34.63%	186.51%	270.59%	142.86%	-48.15%	-50.91%	-	-
Horiz. %	883.64%	656.36%	229.09%	61.82%	25.45%	49.09%	100.00%	-
NAPS	0.2823	0.2123	0.1238	0.0882	0.0858	0.0808	0.073	25.25%
YoY %	32.97%	71.49%	40.36%	2.80%	6.19%	10.68%	-	-
Horiz. %	386.71%	290.82%	169.59%	120.82%	117.53%	110.68%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.06	1.37	0.77	0.26	0.30	0.41	0.29	-
P/RPS	0.72	0.33	0.17	0.11	0.10	0.23	0.19	24.83%
YoY %	118.18%	94.12%	54.55%	10.00%	-56.52%	21.05%	-	-
Horiz. %	378.95%	173.68%	89.47%	57.89%	52.63%	121.05%	100.00%	-
P/EPS	7.83	3.61	2.43	6.17	7.40	6.07	4.13	11.23%
YoY %	116.90%	48.56%	-60.62%	-16.62%	21.91%	46.97%	-	-
Horiz. %	189.59%	87.41%	58.84%	149.39%	179.18%	146.97%	100.00%	-
EY	12.78	27.68	41.21	16.22	13.51	16.49	24.23	-10.10%
YoY %	-53.83%	-32.83%	154.07%	20.06%	-18.07%	-31.94%	-	-
Horiz. %	52.74%	114.24%	170.08%	66.94%	55.76%	68.06%	100.00%	-
DY	5.83	9.73	8.02	6.41	2.22	3.25	9.20	-7.31%
YoY %	-40.08%	21.32%	25.12%	188.74%	-31.69%	-64.67%	-	-
Horiz. %	63.37%	105.76%	87.17%	69.67%	24.13%	35.33%	100.00%	-
P/NAPS	2.96	1.75	1.27	0.60	0.71	1.04	0.81	24.08%
YoY %	69.14%	37.80%	111.67%	-15.49%	-31.73%	28.40%	-	-
Horiz. %	365.43%	216.05%	156.79%	74.07%	87.65%	128.40%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	16/11/12	09/11/11	18/11/10	25/11/09	27/11/08	28/11/07	22/11/06	-
Price	1.94	1.67	0.90	0.30	0.31	0.42	0.33	-
P/RPS	0.68	0.40	0.19	0.13	0.10	0.24	0.22	20.67%
YoY %	70.00%	110.53%	46.15%	30.00%	-58.33%	9.09%	-	-
Horiz. %	309.09%	181.82%	86.36%	59.09%	45.45%	109.09%	100.00%	-
P/EPS	7.37	4.40	2.84	7.11	7.65	6.21	4.70	7.77%
YoY %	67.50%	54.93%	-60.06%	-7.06%	23.19%	32.13%	-	-
Horiz. %	156.81%	93.62%	60.43%	151.28%	162.77%	132.13%	100.00%	-
EY	13.57	22.71	35.26	14.06	13.08	16.10	21.29	-7.22%
YoY %	-40.25%	-35.59%	150.78%	7.49%	-18.76%	-24.38%	-	-
Horiz. %	63.74%	106.67%	165.62%	66.04%	61.44%	75.62%	100.00%	-
DY	6.19	7.98	6.86	5.56	2.15	3.17	8.08	-4.33%
YoY %	-22.43%	16.33%	23.38%	158.60%	-32.18%	-60.77%	-	-
Horiz. %	76.61%	98.76%	84.90%	68.81%	26.61%	39.23%	100.00%	-
P/NAPS	2.79	2.13	1.49	0.70	0.74	1.06	0.92	20.28%
YoY %	30.99%	42.95%	112.86%	-5.41%	-30.19%	15.22%	-	-
Horiz. %	303.26%	231.52%	161.96%	76.09%	80.43%	115.22%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:50:00

ADX

10 Mins

SELL

2024-06-26 16:05:00

EMA 5

5 Mins

SELL

2024-06-26 16:00:00

EMA 5

30 Mins

SELL

2024-06-26 15:50:00

EMA 5

5 Mins

BUY

2024-06-26 15:30:00

EMA 5

30 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

766

HLIND

HONG LEONG INDUSTRIES BHD

757

MPI

MALAYSIAN PACIFIC INDUSTRIES

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

642

DNEX

DAGANG NEXCHANGE BERHAD

608

NOTION

NOTION VTEC BHD

582

SNS

SNS NETWORK TECHNOLOGY BERHAD

474

MYEG

MY E.G. SERVICES BHD

451

GENTING

GENTING BHD

434

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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