[GBAY] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.85%
YoY- 12.81%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 25,488 24,137 26,972 26,720 24,438 22,858 23,012 1.71%
PBT 4,213 4,264 4,968 5,029 4,210 2,828 3,493 3.17%
Tax -734 -502 -785 -1,412 -1,004 -758 -873 -2.84%
NP 3,478 3,761 4,182 3,617 3,206 2,069 2,620 4.83%
-
NP to SH 3,478 3,761 4,182 3,617 3,206 2,069 2,620 4.83%
-
Tax Rate 17.42% 11.77% 15.80% 28.08% 23.85% 26.80% 24.99% -
Total Cost 22,009 20,376 22,789 23,102 21,232 20,789 20,392 1.27%
-
Net Worth 49,976 51,934 53,578 52,046 50,890 49,680 47,996 0.67%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,672 2,360 2,453 1,912 1,641 - - -
Div Payout % 105.58% 62.76% 58.67% 52.87% 51.19% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 49,976 51,934 53,578 52,046 50,890 49,680 47,996 0.67%
NOSH 39,351 39,344 40,899 40,981 41,040 41,058 41,022 -0.69%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.65% 15.58% 15.51% 13.54% 13.12% 9.05% 11.39% -
ROE 6.96% 7.24% 7.81% 6.95% 6.30% 4.17% 5.46% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 64.77 61.35 65.95 65.20 59.55 55.67 56.10 2.42%
EPS 8.84 9.56 10.23 8.83 7.81 5.04 6.39 5.55%
DPS 9.33 6.00 6.00 4.67 4.00 0.00 0.00 -
NAPS 1.27 1.32 1.31 1.27 1.24 1.21 1.17 1.37%
Adjusted Per Share Value based on latest NOSH - 41,048
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 31.08 29.43 32.89 32.58 29.80 27.87 28.06 1.71%
EPS 4.24 4.59 5.10 4.41 3.91 2.52 3.19 4.85%
DPS 4.48 2.88 2.99 2.33 2.00 0.00 0.00 -
NAPS 0.6093 0.6332 0.6533 0.6346 0.6205 0.6057 0.5852 0.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.40 1.62 1.33 1.44 1.35 2.00 2.12 -
P/RPS 3.71 2.64 2.02 2.21 2.27 3.59 3.78 -0.31%
P/EPS 27.15 16.95 13.01 16.31 17.28 39.68 33.19 -3.29%
EY 3.68 5.90 7.69 6.13 5.79 2.52 3.01 3.40%
DY 3.89 3.70 4.51 3.24 2.96 0.00 0.00 -
P/NAPS 1.89 1.23 1.02 1.13 1.09 1.65 1.81 0.72%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 24/11/08 15/11/07 09/11/06 16/12/05 29/11/04 -
Price 1.40 1.72 1.34 1.30 1.30 1.20 2.28 -
P/RPS 2.16 2.80 2.03 1.99 2.18 2.16 4.06 -9.97%
P/EPS 15.84 17.99 13.10 14.73 16.64 23.81 35.70 -12.66%
EY 6.31 5.56 7.63 6.79 6.01 4.20 2.80 14.49%
DY 6.67 3.49 4.48 3.59 3.08 0.00 0.00 -
P/NAPS 1.10 1.30 1.02 1.02 1.05 0.99 1.95 -9.09%

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