[GBAY] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.58%
YoY- -7.63%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,552 23,772 25,648 23,718 27,624 26,168 24,354 0.80%
PBT 4,626 3,614 4,142 4,022 5,002 4,598 4,140 1.86%
Tax -1,184 -1,002 -442 -462 -1,148 -1,364 -1,110 1.08%
NP 3,442 2,612 3,700 3,560 3,854 3,234 3,030 2.14%
-
NP to SH 3,442 2,612 3,700 3,560 3,854 3,234 3,030 2.14%
-
Tax Rate 25.59% 27.73% 10.67% 11.49% 22.95% 29.67% 26.81% -
Total Cost 22,110 21,160 21,948 20,158 23,770 22,934 21,324 0.60%
-
Net Worth 29,612 29,065 49,202 52,769 54,530 52,531 51,321 -8.75%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,845 3,875 5,510 3,544 - 2,872 2,463 7.69%
Div Payout % 111.73% 148.37% 148.94% 99.56% - 88.83% 81.30% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 29,612 29,065 49,202 52,769 54,530 52,531 51,321 -8.75%
NOSH 19,229 19,376 39,361 39,380 41,000 41,040 41,056 -11.86%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.47% 10.99% 14.43% 15.01% 13.95% 12.36% 12.44% -
ROE 11.62% 8.99% 7.52% 6.75% 7.07% 6.16% 5.90% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 132.88 122.68 65.16 60.23 67.38 63.76 59.32 14.37%
EPS 17.90 13.48 9.40 9.04 9.40 7.88 7.38 15.89%
DPS 20.00 20.00 14.00 9.00 0.00 7.00 6.00 22.19%
NAPS 1.54 1.50 1.25 1.34 1.33 1.28 1.25 3.53%
Adjusted Per Share Value based on latest NOSH - 39,364
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.15 28.98 31.27 28.92 33.68 31.91 29.69 0.80%
EPS 4.20 3.18 4.51 4.34 4.70 3.94 3.69 2.17%
DPS 4.69 4.73 6.72 4.32 0.00 3.50 3.00 7.72%
NAPS 0.3611 0.3544 0.5999 0.6434 0.6649 0.6405 0.6257 -8.74%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.46 1.32 2.26 1.46 1.40 1.78 1.64 -
P/RPS 1.10 1.08 3.47 2.42 2.08 2.79 2.76 -14.20%
P/EPS 8.16 9.79 24.04 16.15 14.89 22.59 22.22 -15.36%
EY 12.26 10.21 4.16 6.19 6.71 4.43 4.50 18.16%
DY 13.70 15.15 6.19 6.16 0.00 3.93 3.66 24.58%
P/NAPS 0.95 0.88 1.81 1.09 1.05 1.39 1.31 -5.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 10/08/10 26/08/09 26/08/08 28/08/07 28/08/06 -
Price 1.35 1.17 2.28 1.60 1.36 1.52 1.50 -
P/RPS 1.02 0.95 3.50 2.66 2.02 2.38 2.53 -14.03%
P/EPS 7.54 8.68 24.26 17.70 14.47 19.29 20.33 -15.22%
EY 13.26 11.52 4.12 5.65 6.91 5.18 4.92 17.94%
DY 14.81 17.09 6.14 5.63 0.00 4.61 4.00 24.35%
P/NAPS 0.88 0.78 1.82 1.19 1.02 1.19 1.20 -5.03%

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

Post a Comment