[GBGAQRS] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	214,337	314,685	238,774	174,983	191,271	278,825	186,729	2.32%
YoY %	-31.89%	31.79%	36.46%	-8.52%	-31.40%	49.32%	-	-
Horiz. %	114.79%	168.52%	127.87%	93.71%	102.43%	149.32%	100.00%	-
PBT	29,520	49,017	36,039	21,893	15,524	51,922	47,555	-7.63%
YoY %	-39.78%	36.01%	64.61%	41.03%	-70.10%	9.18%	-	-
Horiz. %	62.08%	103.07%	75.78%	46.04%	32.64%	109.18%	100.00%	-
Tax	-7,408	-13,233	-10,913	-4,748	-5,595	-14,921	-11,621	-7.22%
YoY %	44.02%	-21.26%	-129.84%	15.14%	62.50%	-28.40%	-	-
Horiz. %	63.75%	113.87%	93.91%	40.86%	48.15%	128.40%	100.00%	-
NP	22,112	35,784	25,126	17,145	9,929	37,001	35,934	-7.77%
YoY %	-38.21%	42.42%	46.55%	72.68%	-73.17%	2.97%	-	-
Horiz. %	61.54%	99.58%	69.92%	47.71%	27.63%	102.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,797	35,570	23,371	10,024	11,542	26,098	30,613	-5.50%
YoY %	-38.72%	52.20%	133.15%	-13.15%	-55.77%	-14.75%	-	-
Horiz. %	71.20%	116.19%	76.34%	32.74%	37.70%	85.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.09%	27.00%	30.28%	21.69%	36.04%	28.74%	24.44%	-
YoY %	-7.07%	-10.83%	39.60%	-39.82%	25.40%	17.59%	-	-
Horiz. %	102.66%	110.47%	123.90%	88.75%	147.46%	117.59%	100.00%	-
Total Cost	192,225	278,901	213,648	157,838	181,342	241,824	150,795	4.12%
YoY %	-31.08%	30.54%	35.36%	-12.96%	-25.01%	60.37%	-	-
Horiz. %	127.47%	184.95%	141.68%	104.67%	120.26%	160.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,737	463,493	366,756	331,533	344,710	269,490	241,775	12.85%
YoY %	7.82%	26.38%	10.62%	-3.82%	27.91%	11.46%	-	-
Horiz. %	206.70%	191.70%	151.69%	137.12%	142.57%	111.46%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	499,737	463,493	366,756	331,533	344,710	269,490	241,775	12.85%
YoY %	7.82%	26.38%	10.62%	-3.82%	27.91%	11.46%	-	-
Horiz. %	206.70%	191.70%	151.69%	137.12%	142.57%	111.46%	100.00%	-
NOSH	494,594	475,466	390,166	390,038	387,315	354,592	355,551	5.65%
YoY %	4.02%	21.86%	0.03%	0.70%	9.23%	-0.27%	-	-
Horiz. %	139.11%	133.73%	109.74%	109.70%	108.93%	99.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.32%	11.37%	10.52%	9.80%	5.19%	13.27%	19.24%	-
YoY %	-9.23%	8.08%	7.35%	88.82%	-60.89%	-31.03%	-	-
Horiz. %	53.64%	59.10%	54.68%	50.94%	26.98%	68.97%	100.00%	-
ROE	4.36%	7.67%	6.37%	3.02%	3.35%	9.68%	12.66%	-
YoY %	-43.16%	20.41%	110.93%	-9.85%	-65.39%	-23.54%	-	-
Horiz. %	34.44%	60.58%	50.32%	23.85%	26.46%	76.46%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	43.75	68.57	61.20	44.86	49.38	78.63	52.52	-2.99%
YoY %	-36.20%	12.04%	36.42%	-9.15%	-37.20%	49.71%	-	-
Horiz. %	83.30%	130.56%	116.53%	85.42%	94.02%	149.71%	100.00%	-
EPS	4.45	7.75	5.99	2.57	2.98	7.36	8.61	-10.41%
YoY %	-42.58%	29.38%	133.07%	-13.76%	-59.51%	-14.52%	-	-
Horiz. %	51.68%	90.01%	69.57%	29.85%	34.61%	85.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.02	1.01	0.94	0.85	0.89	0.76	0.68	6.98%
YoY %	0.99%	7.45%	10.59%	-4.49%	17.11%	11.76%	-	-
Horiz. %	150.00%	148.53%	138.24%	125.00%	130.88%	111.76%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 389,627
RPS	39.40	57.85	43.90	32.17	35.16	51.26	34.33	2.32%
YoY %	-31.89%	31.78%	36.46%	-8.50%	-31.41%	49.32%	-	-
Horiz. %	114.77%	168.51%	127.88%	93.71%	102.42%	149.32%	100.00%	-
EPS	4.01	6.54	4.30	1.84	2.12	4.80	5.63	-5.49%
YoY %	-38.69%	52.09%	133.70%	-13.21%	-55.83%	-14.74%	-	-
Horiz. %	71.23%	116.16%	76.38%	32.68%	37.66%	85.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9187	0.8521	0.6743	0.6095	0.6337	0.4954	0.4445	12.85%
YoY %	7.82%	26.37%	10.63%	-3.82%	27.92%	11.45%	-	-
Horiz. %	206.68%	191.70%	151.70%	137.12%	142.56%	111.45%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.36	1.20	1.40	0.95	1.12	1.21	1.30	-
P/RPS	3.11	1.75	2.29	2.12	2.27	1.54	2.48	3.84%
YoY %	77.71%	-23.58%	8.02%	-6.61%	47.40%	-37.90%	-	-
Horiz. %	125.40%	70.56%	92.34%	85.48%	91.53%	62.10%	100.00%	-
P/EPS	30.57	15.48	23.37	36.96	37.58	16.44	15.10	12.46%
YoY %	97.48%	-33.76%	-36.77%	-1.65%	128.59%	8.87%	-	-
Horiz. %	202.45%	102.52%	154.77%	244.77%	248.87%	108.87%	100.00%	-
EY	3.27	6.46	4.28	2.71	2.66	6.08	6.62	-11.08%
YoY %	-49.38%	50.93%	57.93%	1.88%	-56.25%	-8.16%	-	-
Horiz. %	49.40%	97.58%	64.65%	40.94%	40.18%	91.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.33	1.19	1.49	1.12	1.26	1.59	1.91	-5.85%
YoY %	11.76%	-20.13%	33.04%	-11.11%	-20.75%	-16.75%	-	-
Horiz. %	69.63%	62.30%	78.01%	58.64%	65.97%	83.25%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	27/07/18	24/08/17	18/08/16	20/08/15	28/08/14	27/08/13	-
Price	1.22	1.42	1.70	1.11	0.84	1.70	1.35	-
P/RPS	2.79	2.07	2.78	2.47	1.70	2.16	2.57	1.37%
YoY %	34.78%	-25.54%	12.55%	45.29%	-21.30%	-15.95%	-	-
Horiz. %	108.56%	80.54%	108.17%	96.11%	66.15%	84.05%	100.00%	-
P/EPS	27.42	18.32	28.38	43.19	28.19	23.10	15.68	9.75%
YoY %	49.67%	-35.45%	-34.29%	53.21%	22.03%	47.32%	-	-
Horiz. %	174.87%	116.84%	180.99%	275.45%	179.78%	147.32%	100.00%	-
EY	3.65	5.46	3.52	2.32	3.55	4.33	6.38	-8.88%
YoY %	-33.15%	55.11%	51.72%	-34.65%	-18.01%	-32.13%	-	-
Horiz. %	57.21%	85.58%	55.17%	36.36%	55.64%	67.87%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.20	1.41	1.81	1.31	0.94	2.24	1.99	-8.08%
YoY %	-14.89%	-22.10%	38.17%	39.36%	-58.04%	12.56%	-	-
Horiz. %	60.30%	70.85%	90.95%	65.83%	47.24%	112.56%	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