[GBAY] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	26,080	23,658	29,022	27,752	25,932	26,238	25,552	0.34%
YoY %	10.24%	-18.48%	4.58%	7.02%	-1.17%	2.68%	-	-
Horiz. %	102.07%	92.59%	113.58%	108.61%	101.49%	102.68%	100.00%	-
PBT	1,824	1,340	4,582	4,658	3,064	4,564	4,626	-14.36%
YoY %	36.12%	-70.76%	-1.63%	52.02%	-32.87%	-1.34%	-	-
Horiz. %	39.43%	28.97%	99.05%	100.69%	66.23%	98.66%	100.00%	-
Tax	-52	-280	-1,320	-1,296	-962	-1,246	-1,184	-40.58%
YoY %	81.43%	78.79%	-1.85%	-34.72%	22.79%	-5.24%	-	-
Horiz. %	4.39%	23.65%	111.49%	109.46%	81.25%	105.24%	100.00%	-
NP	1,772	1,060	3,262	3,362	2,102	3,318	3,442	-10.47%
YoY %	67.17%	-67.50%	-2.97%	59.94%	-36.65%	-3.60%	-	-
Horiz. %	51.48%	30.80%	94.77%	97.68%	61.07%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,772	1,060	3,262	3,362	2,102	3,318	3,442	-10.47%
YoY %	67.17%	-67.50%	-2.97%	59.94%	-36.65%	-3.60%	-	-
Horiz. %	51.48%	30.80%	94.77%	97.68%	61.07%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.85%	20.90%	28.81%	27.82%	31.40%	27.30%	25.59%	-
YoY %	-86.36%	-27.46%	3.56%	-11.40%	15.02%	6.68%	-	-
Horiz. %	11.14%	81.67%	112.58%	108.71%	122.70%	106.68%	100.00%	-
Total Cost	24,308	22,598	25,760	24,390	23,830	22,920	22,110	1.59%
YoY %	7.57%	-12.27%	5.62%	2.35%	3.97%	3.66%	-	-
Horiz. %	109.94%	102.21%	116.51%	110.31%	107.78%	103.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,196	30,579	31,166	30,789	30,001	30,076	29,612	0.32%
YoY %	-1.25%	-1.88%	1.22%	2.63%	-0.25%	1.57%	-	-
Horiz. %	101.97%	103.27%	105.25%	103.97%	101.31%	101.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	1,528	2,293	2,294	2,294	3,057	3,831	3,845	-14.24%
YoY %	-33.36%	-0.04%	0.00%	-24.96%	-20.20%	-0.36%	-	-
Horiz. %	39.74%	59.64%	59.66%	59.66%	79.51%	99.64%	100.00%	-
Div Payout %	86.28%	216.36%	70.34%	68.26%	145.45%	115.47%	111.73%	-
YoY %	-60.12%	207.59%	3.05%	-53.07%	25.96%	3.35%	-	-
Horiz. %	77.22%	193.65%	62.96%	61.09%	130.18%	103.35%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	30,196	30,579	31,166	30,789	30,001	30,076	29,612	0.32%
YoY %	-1.25%	-1.88%	1.22%	2.63%	-0.25%	1.57%	-	-
Horiz. %	101.97%	103.27%	105.25%	103.97%	101.31%	101.57%	100.00%	-
NOSH	20,504	20,504	19,120	19,124	19,109	19,157	19,229	1.07%
YoY %	0.00%	7.24%	-0.02%	0.08%	-0.25%	-0.37%	-	-
Horiz. %	106.63%	106.63%	99.43%	99.45%	99.38%	99.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	6.79%	4.48%	11.24%	12.11%	8.11%	12.65%	13.47%	-
YoY %	51.56%	-60.14%	-7.18%	49.32%	-35.89%	-6.09%	-	-
Horiz. %	50.41%	33.26%	83.44%	89.90%	60.21%	93.91%	100.00%	-
ROE	5.87%	3.47%	10.47%	10.92%	7.01%	11.03%	11.62%	-
YoY %	69.16%	-66.86%	-4.12%	55.78%	-36.45%	-5.08%	-	-
Horiz. %	50.52%	29.86%	90.10%	93.98%	60.33%	94.92%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	136.46	123.79	151.78	145.12	135.71	136.96	132.88	0.44%
YoY %	10.24%	-18.44%	4.59%	6.93%	-0.91%	3.07%	-	-
Horiz. %	102.69%	93.16%	114.22%	109.21%	102.13%	103.07%	100.00%	-
EPS	9.28	5.54	17.06	17.58	11.00	17.32	17.90	-10.36%
YoY %	67.51%	-67.53%	-2.96%	59.82%	-36.49%	-3.24%	-	-
Horiz. %	51.84%	30.95%	95.31%	98.21%	61.45%	96.76%	100.00%	-
DPS	8.00	12.00	12.00	12.00	16.00	20.00	20.00	-14.15%
YoY %	-33.33%	0.00%	0.00%	-25.00%	-20.00%	0.00%	-	-
Horiz. %	40.00%	60.00%	60.00%	60.00%	80.00%	100.00%	100.00%	-
NAPS	1.58	1.60	1.63	1.61	1.57	1.57	1.54	0.42%
YoY %	-1.25%	-1.84%	1.24%	2.55%	0.00%	1.95%	-	-
Horiz. %	102.60%	103.90%	105.84%	104.55%	101.95%	101.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 19,108
RPS	31.80	28.85	35.39	33.84	31.62	31.99	31.15	0.34%
YoY %	10.23%	-18.48%	4.58%	7.02%	-1.16%	2.70%	-	-
Horiz. %	102.09%	92.62%	113.61%	108.64%	101.51%	102.70%	100.00%	-
EPS	2.16	1.29	3.98	4.10	2.56	4.05	4.20	-10.48%
YoY %	67.44%	-67.59%	-2.93%	60.16%	-36.79%	-3.57%	-	-
Horiz. %	51.43%	30.71%	94.76%	97.62%	60.95%	96.43%	100.00%	-
DPS	1.86	2.80	2.80	2.80	3.73	4.67	4.69	-14.27%
YoY %	-33.57%	0.00%	0.00%	-24.93%	-20.13%	-0.43%	-	-
Horiz. %	39.66%	59.70%	59.70%	59.70%	79.53%	99.57%	100.00%	-
NAPS	0.3682	0.3728	0.38	0.3754	0.3658	0.3667	0.3611	0.32%
YoY %	-1.23%	-1.89%	1.23%	2.62%	-0.25%	1.55%	-	-
Horiz. %	101.97%	103.24%	105.23%	103.96%	101.30%	101.55%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.90	2.24	2.10	2.52	2.10	1.94	1.46	-
P/RPS	1.39	1.81	1.38	1.74	1.55	1.42	1.10	3.97%
YoY %	-23.20%	31.16%	-20.69%	12.26%	9.15%	29.09%	-	-
Horiz. %	126.36%	164.55%	125.45%	158.18%	140.91%	129.09%	100.00%	-
P/EPS	20.49	40.39	12.31	14.33	19.09	11.20	8.16	16.57%
YoY %	-49.27%	228.11%	-14.10%	-24.93%	70.45%	37.25%	-	-
Horiz. %	251.10%	494.98%	150.86%	175.61%	233.95%	137.25%	100.00%	-
EY	4.88	2.48	8.12	6.98	5.24	8.93	12.26	-14.22%
YoY %	96.77%	-69.46%	16.33%	33.21%	-41.32%	-27.16%	-	-
Horiz. %	39.80%	20.23%	66.23%	56.93%	42.74%	72.84%	100.00%	-
DY	4.21	5.36	5.71	4.76	7.62	10.31	13.70	-17.84%
YoY %	-21.46%	-6.13%	19.96%	-37.53%	-26.09%	-24.74%	-	-
Horiz. %	30.73%	39.12%	41.68%	34.74%	55.62%	75.26%	100.00%	-
P/NAPS	1.20	1.40	1.29	1.57	1.34	1.24	0.95	3.96%
YoY %	-14.29%	8.53%	-17.83%	17.16%	8.06%	30.53%	-	-
Horiz. %	126.32%	147.37%	135.79%	165.26%	141.05%	130.53%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	24/08/16	26/08/15	27/08/14	28/08/13	28/08/12	-
Price	1.98	2.20	2.27	2.00	2.03	1.78	1.35	-
P/RPS	1.45	1.78	1.50	1.38	1.50	1.30	1.02	6.03%
YoY %	-18.54%	18.67%	8.70%	-8.00%	15.38%	27.45%	-	-
Horiz. %	142.16%	174.51%	147.06%	135.29%	147.06%	127.45%	100.00%	-
P/EPS	21.36	39.67	13.31	11.38	18.45	10.28	7.54	18.94%
YoY %	-46.16%	198.05%	16.96%	-38.32%	79.47%	36.34%	-	-
Horiz. %	283.29%	526.13%	176.53%	150.93%	244.69%	136.34%	100.00%	-
EY	4.68	2.52	7.52	8.79	5.42	9.73	13.26	-15.92%
YoY %	85.71%	-66.49%	-14.45%	62.18%	-44.30%	-26.62%	-	-
Horiz. %	35.29%	19.00%	56.71%	66.29%	40.87%	73.38%	100.00%	-
DY	4.04	5.45	5.29	6.00	7.88	11.24	14.81	-19.45%
YoY %	-25.87%	3.02%	-11.83%	-23.86%	-29.89%	-24.11%	-	-
Horiz. %	27.28%	36.80%	35.72%	40.51%	53.21%	75.89%	100.00%	-
P/NAPS	1.25	1.38	1.39	1.24	1.29	1.13	0.88	6.02%
YoY %	-9.42%	-0.72%	12.10%	-3.88%	14.16%	28.41%	-	-
Horiz. %	142.05%	156.82%	157.95%	140.91%	146.59%	128.41%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos