[GCB] YoY Cumulative 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
Cumulative Result
Revenue	990,362	836,296	424,839	544,024	316,415	271,232	310,699	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	107,850	79,359	11,359	9,681	14,572	14,692	15,699	37.85%
YoY %	35.90%	598.64%	17.33%	-33.56%	-0.82%	-6.41%	-	-
Horiz. %	686.99%	505.50%	72.35%	61.67%	92.82%	93.59%	100.00%	-
Tax	-16,103	-22,233	-3,158	-2,272	-2,287	-1,876	-1,721	45.13%
YoY %	27.57%	-604.02%	-39.00%	0.66%	-21.91%	-9.01%	-	-
Horiz. %	935.68%	1,291.87%	183.50%	132.02%	132.89%	109.01%	100.00%	-
NP	91,747	57,126	8,201	7,409	12,285	12,816	13,978	36.81%
YoY %	60.60%	596.57%	10.69%	-39.69%	-4.14%	-8.31%	-	-
Horiz. %	656.37%	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	90,473	57,108	7,595	7,299	12,166	12,656	13,978	36.49%
YoY %	58.42%	651.92%	4.06%	-40.00%	-3.87%	-9.46%	-	-
Horiz. %	647.25%	408.56%	54.34%	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	898,615	779,170	416,638	536,615	304,130	258,416	296,721	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	31,811	11,109	3,001	1,200	2,399	4,803	2,791	49.98%
YoY %	186.35%	270.18%	150.08%	-49.98%	-50.05%	72.09%	-	-
Horiz. %	1,139.77%	398.03%	107.52%	43.00%	85.95%	172.09%	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	36.28%	39.27%	7.33%	7.24%	12.81%	14.75%	19.05%	-
YoY %	-7.61%	435.74%	1.24%	-43.48%	-13.15%	-22.57%	-	-
Horiz. %	190.45%	206.14%	38.48%	38.01%	67.24%	77.43%	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	311.32	348.53	176.93	226.58	131.86	112.94	144.70	13.61%
YoY %	-10.68%	96.99%	-21.91%	71.83%	16.75%	-21.95%	-	-
Horiz. %	215.15%	240.86%	122.27%	156.59%	91.13%	78.05%	100.00%	-
EPS	28.44	23.80	3.16	3.04	5.07	5.27	6.51	27.84%
YoY %	19.50%	653.16%	3.95%	-40.04%	-3.80%	-19.05%	-	-
Horiz. %	436.87%	365.59%	48.54%	46.70%	77.88%	80.95%	100.00%	-
DPS	10.00	4.63	1.25	0.50	1.00	2.00	1.30	40.47%
YoY %	115.98%	270.40%	150.00%	-50.00%	-50.00%	53.85%	-	-
Horiz. %	769.23%	356.15%	96.15%	38.46%	76.92%	153.85%	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	84.29	71.18	36.16	46.30	26.93	23.09	26.44	21.30%
YoY %	18.42%	96.85%	-21.90%	71.93%	16.63%	-12.67%	-	-
Horiz. %	318.80%	269.21%	136.76%	175.11%	101.85%	87.33%	100.00%	-
EPS	7.70	4.86	0.65	0.62	1.04	1.08	1.19	36.48%
YoY %	58.44%	647.69%	4.84%	-40.38%	-3.70%	-9.24%	-	-
Horiz. %	647.06%	408.40%	54.62%	52.10%	87.39%	90.76%	100.00%	-
DPS	2.71	0.95	0.26	0.10	0.20	0.41	0.24	49.75%
YoY %	185.26%	265.38%	160.00%	-50.00%	-51.22%	70.83%	-	-
Horiz. %	1,129.17%	395.83%	108.33%	41.67%	83.33%	170.83%	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	0.44	0.22	0.15	0.13	0.31	0.26	0.21	13.11%
YoY %	100.00%	46.67%	15.38%	-58.06%	19.23%	23.81%	-	-
Horiz. %	209.52%	104.76%	71.43%	61.90%	147.62%	123.81%	100.00%	-
P/EPS	4.82	3.24	8.22	9.87	8.09	5.50	4.76	0.20%
YoY %	48.77%	-60.58%	-16.72%	22.00%	47.09%	15.55%	-	-
Horiz. %	101.26%	68.07%	172.69%	207.35%	169.96%	115.55%	100.00%	-
EY	20.76	30.91	12.17	10.13	12.37	18.17	21.00	-0.19%
YoY %	-32.84%	153.99%	20.14%	-18.11%	-31.92%	-13.48%	-	-
Horiz. %	98.86%	147.19%	57.95%	48.24%	58.90%	86.52%	100.00%	-
DY	7.30	6.01	4.81	1.67	2.44	6.90	4.19	9.68%
YoY %	21.46%	24.95%	188.02%	-31.56%	-64.64%	64.68%	-	-
Horiz. %	174.22%	143.44%	114.80%	39.86%	58.23%	164.68%	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	0.54	0.26	0.17	0.14	0.32	0.29	0.22	16.13%
YoY %	107.69%	52.94%	21.43%	-56.25%	10.34%	31.82%	-	-
Horiz. %	245.45%	118.18%	77.27%	63.64%	145.45%	131.82%	100.00%	-
P/EPS	5.87	3.78	9.48	10.20	8.28	6.26	4.92	2.98%
YoY %	55.29%	-60.13%	-7.06%	23.19%	32.27%	27.24%	-	-
Horiz. %	119.31%	76.83%	192.68%	207.32%	168.29%	127.24%	100.00%	-
EY	17.03	26.44	10.54	9.81	12.07	15.97	20.34	-2.91%
YoY %	-35.59%	150.85%	7.44%	-18.72%	-24.42%	-21.48%	-	-
Horiz. %	83.73%	129.99%	51.82%	48.23%	59.34%	78.52%	100.00%	-
DY	5.99	5.14	4.17	1.61	2.38	6.06	4.06	6.69%
YoY %	16.54%	23.26%	159.01%	-32.35%	-60.73%	49.26%	-	-
Horiz. %	147.54%	126.60%	102.71%	39.66%	58.62%	149.26%	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 - 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

761

HLIND

HONG LEONG INDUSTRIES BHD

752

MPI

MALAYSIAN PACIFIC INDUSTRIES

713

YTLPOWR

YTL POWER INTERNATIONAL BHD

640

DNEX

DAGANG NEXCHANGE BERHAD

602

NOTION

NOTION VTEC BHD

583

SNS

SNS NETWORK TECHNOLOGY BERHAD

476

MYEG

MY E.G. SERVICES BHD

452

GENTING

GENTING BHD

432

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