[GCB] YoY Cumulative 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
Cumulative Result
Revenue	1,015,657	990,362	836,296	424,839	544,024	316,415	271,232	24.58%
YoY %	2.55%	18.42%	96.85%	-21.91%	71.93%	16.66%	-	-
Horiz. %	374.46%	365.13%	308.33%	156.63%	200.58%	116.66%	100.00%	-
PBT	119,072	107,850	79,359	11,359	9,681	14,572	14,692	41.68%
YoY %	10.41%	35.90%	598.64%	17.33%	-33.56%	-0.82%	-	-
Horiz. %	810.45%	734.07%	540.15%	77.31%	65.89%	99.18%	100.00%	-
Tax	-24,795	-16,103	-22,233	-3,158	-2,272	-2,287	-1,876	53.70%
YoY %	-53.98%	27.57%	-604.02%	-39.00%	0.66%	-21.91%	-	-
Horiz. %	1,321.70%	858.37%	1,185.13%	168.34%	121.11%	121.91%	100.00%	-
NP	94,277	91,747	57,126	8,201	7,409	12,285	12,816	39.41%
YoY %	2.76%	60.60%	596.57%	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	94,018	90,473	57,108	7,595	7,299	12,166	12,656	39.64%
YoY %	3.92%	58.42%	651.92%	4.06%	-40.00%	-3.87%	-	-
Horiz. %	742.87%	714.86%	451.23%	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	921,380	898,615	779,170	416,638	536,615	304,130	258,416	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	42,865	31,811	11,109	3,001	1,200	2,399	4,803	43.97%
YoY %	34.75%	186.35%	270.18%	150.08%	-49.98%	-50.05%	-	-
Horiz. %	892.46%	662.32%	231.29%	62.48%	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	28.35%	36.28%	39.27%	7.33%	7.24%	12.81%	14.75%	-
YoY %	-21.86%	-7.61%	435.74%	1.24%	-43.48%	-13.15%	-	-
Horiz. %	192.20%	245.97%	266.24%	49.69%	49.08%	86.85%	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	213.25	311.32	348.53	176.93	226.58	131.86	112.94	11.16%
YoY %	-31.50%	-10.68%	96.99%	-21.91%	71.83%	16.75%	-	-
Horiz. %	188.82%	275.65%	308.60%	156.66%	200.62%	116.75%	100.00%	-
EPS	19.74	28.44	23.80	3.16	3.04	5.07	5.27	24.59%
YoY %	-30.59%	19.50%	653.16%	3.95%	-40.04%	-3.80%	-	-
Horiz. %	374.57%	539.66%	451.61%	59.96%	57.69%	96.20%	100.00%	-
DPS	9.00	10.00	4.63	1.25	0.50	1.00	2.00	28.46%
YoY %	-10.00%	115.98%	270.40%	150.00%	-50.00%	-50.00%	-	-
Horiz. %	450.00%	500.00%	231.50%	62.50%	25.00%	50.00%	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	86.53	84.37	71.25	36.19	46.35	26.96	23.11	24.58%
YoY %	2.56%	18.41%	96.88%	-21.92%	71.92%	16.66%	-	-
Horiz. %	374.43%	365.08%	308.31%	156.60%	200.56%	116.66%	100.00%	-
EPS	8.01	7.71	4.87	0.65	0.62	1.04	1.08	39.60%
YoY %	3.89%	58.32%	649.23%	4.84%	-40.38%	-3.70%	-	-
Horiz. %	741.67%	713.89%	450.93%	60.19%	57.41%	96.30%	100.00%	-
DPS	3.65	2.71	0.95	0.26	0.10	0.20	0.41	43.91%
YoY %	34.69%	185.26%	265.38%	160.00%	-50.00%	-51.22%	-	-
Horiz. %	890.24%	660.98%	231.71%	63.41%	24.39%	48.78%	100.00%	-
NAPS	0.2826	0.2125	0.1239	0.0883	0.0859	0.0809	0.0731	25.25%
YoY %	32.99%	71.51%	40.32%	2.79%	6.18%	10.67%	-	-
Horiz. %	386.59%	290.70%	169.49%	120.79%	117.51%	110.67%	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	0.97	0.44	0.22	0.15	0.13	0.31	0.26	24.51%
YoY %	120.45%	100.00%	46.67%	15.38%	-58.06%	19.23%	-	-
Horiz. %	373.08%	169.23%	84.62%	57.69%	50.00%	119.23%	100.00%	-
P/EPS	10.44	4.82	3.24	8.22	9.87	8.09	5.50	11.26%
YoY %	116.60%	48.77%	-60.58%	-16.72%	22.00%	47.09%	-	-
Horiz. %	189.82%	87.64%	58.91%	149.45%	179.45%	147.09%	100.00%	-
EY	9.58	20.76	30.91	12.17	10.13	12.37	18.17	-10.11%
YoY %	-53.85%	-32.84%	153.99%	20.14%	-18.11%	-31.92%	-	-
Horiz. %	52.72%	114.25%	170.12%	66.98%	55.75%	68.08%	100.00%	-
DY	4.37	7.30	6.01	4.81	1.67	2.44	6.90	-7.32%
YoY %	-40.14%	21.46%	24.95%	188.02%	-31.56%	-64.64%	-	-
Horiz. %	63.33%	105.80%	87.10%	69.71%	24.20%	35.36%	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	0.91	0.54	0.26	0.17	0.14	0.32	0.29	20.97%
YoY %	68.52%	107.69%	52.94%	21.43%	-56.25%	10.34%	-	-
Horiz. %	313.79%	186.21%	89.66%	58.62%	48.28%	110.34%	100.00%	-
P/EPS	9.83	5.87	3.78	9.48	10.20	8.28	6.26	7.80%
YoY %	67.46%	55.29%	-60.13%	-7.06%	23.19%	32.27%	-	-
Horiz. %	157.03%	93.77%	60.38%	151.44%	162.94%	132.27%	100.00%	-
EY	10.18	17.03	26.44	10.54	9.81	12.07	15.97	-7.22%
YoY %	-40.22%	-35.59%	150.85%	7.44%	-18.72%	-24.42%	-	-
Horiz. %	63.74%	106.64%	165.56%	66.00%	61.43%	75.58%	100.00%	-
DY	4.64	5.99	5.14	4.17	1.61	2.38	6.06	-4.34%
YoY %	-22.54%	16.54%	23.26%	159.01%	-32.35%	-60.73%	-	-
Horiz. %	76.57%	98.84%	84.82%	68.81%	26.57%	39.27%	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 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