[GBAY] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	12,776	11,886	12,824	11,859	13,812	13,084	12,177	0.80%
YoY %	7.49%	-7.31%	8.14%	-14.14%	5.56%	7.45%	-	-
Horiz. %	104.92%	97.61%	105.31%	97.39%	113.43%	107.45%	100.00%	-
PBT	2,313	1,807	2,071	2,011	2,501	2,299	2,070	1.86%
YoY %	28.00%	-12.75%	2.98%	-19.59%	8.79%	11.06%	-	-
Horiz. %	111.74%	87.29%	100.05%	97.15%	120.82%	111.06%	100.00%	-
Tax	-592	-501	-221	-231	-574	-682	-555	1.08%
YoY %	-18.16%	-126.70%	4.33%	59.76%	15.84%	-22.88%	-	-
Horiz. %	106.67%	90.27%	39.82%	41.62%	103.42%	122.88%	100.00%	-
NP	1,721	1,306	1,850	1,780	1,927	1,617	1,515	2.14%
YoY %	31.78%	-29.41%	3.93%	-7.63%	19.17%	6.73%	-	-
Horiz. %	113.60%	86.20%	122.11%	117.49%	127.19%	106.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,721	1,306	1,850	1,780	1,927	1,617	1,515	2.14%
YoY %	31.78%	-29.41%	3.93%	-7.63%	19.17%	6.73%	-	-
Horiz. %	113.60%	86.20%	122.11%	117.49%	127.19%	106.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.59%	27.73%	10.67%	11.49%	22.95%	29.67%	26.81%	-
YoY %	-7.72%	159.89%	-7.14%	-49.93%	-22.65%	10.67%	-	-
Horiz. %	95.45%	103.43%	39.80%	42.86%	85.60%	110.67%	100.00%	-
Total Cost	11,055	10,580	10,974	10,079	11,885	11,467	10,662	0.60%
YoY %	4.49%	-3.59%	8.88%	-15.20%	3.65%	7.55%	-	-
Horiz. %	103.69%	99.23%	102.93%	94.53%	111.47%	107.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,612	29,065	49,202	52,769	54,530	52,531	51,321	-8.75%
YoY %	1.88%	-40.93%	-6.76%	-3.23%	3.81%	2.36%	-	-
Horiz. %	57.70%	56.63%	95.87%	102.82%	106.25%	102.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	1,922	1,937	2,755	1,772	-	1,436	1,231	7.70%
YoY %	-0.77%	-29.69%	55.47%	0.00%	-	16.65%	-	-
Horiz. %	156.13%	157.35%	223.80%	143.95%	-	116.65%	100.00%	-
Div Payout %	111.73%	148.37%	148.94%	99.56%	-	88.83%	81.30%	-
YoY %	-24.70%	-0.38%	49.60%	0.00%	-	9.26%	-	-
Horiz. %	137.43%	182.50%	183.20%	122.46%	-	109.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	29,612	29,065	49,202	52,769	54,530	52,531	51,321	-8.75%
YoY %	1.88%	-40.93%	-6.76%	-3.23%	3.81%	2.36%	-	-
Horiz. %	57.70%	56.63%	95.87%	102.82%	106.25%	102.36%	100.00%	-
NOSH	19,229	19,376	39,361	39,380	41,000	41,040	41,056	-11.86%
YoY %	-0.76%	-50.77%	-0.05%	-3.95%	-0.10%	-0.04%	-	-
Horiz. %	46.84%	47.19%	95.87%	95.92%	99.86%	99.96%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	13.47%	10.99%	14.43%	15.01%	13.95%	12.36%	12.44%	-
YoY %	22.57%	-23.84%	-3.86%	7.60%	12.86%	-0.64%	-	-
Horiz. %	108.28%	88.34%	116.00%	120.66%	112.14%	99.36%	100.00%	-
ROE	5.81%	4.49%	3.76%	3.37%	3.53%	3.08%	2.95%	-
YoY %	29.40%	19.41%	11.57%	-4.53%	14.61%	4.41%	-	-
Horiz. %	196.95%	152.20%	127.46%	114.24%	119.66%	104.41%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	66.44	61.34	32.58	30.11	33.69	31.88	29.66	14.37%
YoY %	8.31%	88.28%	8.20%	-10.63%	5.68%	7.48%	-	-
Horiz. %	224.01%	206.81%	109.84%	101.52%	113.59%	107.48%	100.00%	-
EPS	8.95	6.74	4.70	4.52	4.70	3.94	3.69	15.89%
YoY %	32.79%	43.40%	3.98%	-3.83%	19.29%	6.78%	-	-
Horiz. %	242.55%	182.66%	127.37%	122.49%	127.37%	106.78%	100.00%	-
DPS	10.00	10.00	7.00	4.50	0.00	3.50	3.00	22.19%
YoY %	0.00%	42.86%	55.56%	0.00%	0.00%	16.67%	-	-
Horiz. %	333.33%	333.33%	233.33%	150.00%	0.00%	116.67%	100.00%	-
NAPS	1.54	1.50	1.25	1.34	1.33	1.28	1.25	3.53%
YoY %	2.67%	20.00%	-6.72%	0.75%	3.91%	2.40%	-	-
Horiz. %	123.20%	120.00%	100.00%	107.20%	106.40%	102.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 39,364
RPS	15.58	14.49	15.64	14.46	16.84	15.95	14.85	0.80%
YoY %	7.52%	-7.35%	8.16%	-14.13%	5.58%	7.41%	-	-
Horiz. %	104.92%	97.58%	105.32%	97.37%	113.40%	107.41%	100.00%	-
EPS	2.10	1.59	2.26	2.17	2.35	1.97	1.85	2.13%
YoY %	32.08%	-29.65%	4.15%	-7.66%	19.29%	6.49%	-	-
Horiz. %	113.51%	85.95%	122.16%	117.30%	127.03%	106.49%	100.00%	-
DPS	2.34	2.36	3.36	2.16	0.00	1.75	1.50	7.68%
YoY %	-0.85%	-29.76%	55.56%	0.00%	0.00%	16.67%	-	-
Horiz. %	156.00%	157.33%	224.00%	144.00%	0.00%	116.67%	100.00%	-
NAPS	0.3611	0.3544	0.5999	0.6434	0.6649	0.6405	0.6257	-8.74%
YoY %	1.89%	-40.92%	-6.76%	-3.23%	3.81%	2.37%	-	-
Horiz. %	57.71%	56.64%	95.88%	102.83%	106.26%	102.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.46	1.32	2.26	1.46	1.40	1.78	1.64	-
P/RPS	2.20	2.15	6.94	4.85	4.16	5.58	5.53	-14.22%
YoY %	2.33%	-69.02%	43.09%	16.59%	-25.45%	0.90%	-	-
Horiz. %	39.78%	38.88%	125.50%	87.70%	75.23%	100.90%	100.00%	-
P/EPS	16.31	19.58	48.09	32.30	29.79	45.18	44.44	-15.37%
YoY %	-16.70%	-59.28%	48.89%	8.43%	-34.06%	1.67%	-	-
Horiz. %	36.70%	44.06%	108.21%	72.68%	67.03%	101.67%	100.00%	-
EY	6.13	5.11	2.08	3.10	3.36	2.21	2.25	18.16%
YoY %	19.96%	145.67%	-32.90%	-7.74%	52.04%	-1.78%	-	-
Horiz. %	272.44%	227.11%	92.44%	137.78%	149.33%	98.22%	100.00%	-
DY	6.85	7.58	3.10	3.08	0.00	1.97	1.83	24.58%
YoY %	-9.63%	144.52%	0.65%	0.00%	0.00%	7.65%	-	-
Horiz. %	374.32%	414.21%	169.40%	168.31%	0.00%	107.65%	100.00%	-
P/NAPS	0.95	0.88	1.81	1.09	1.05	1.39	1.31	-5.20%
YoY %	7.95%	-51.38%	66.06%	3.81%	-24.46%	6.11%	-	-
Horiz. %	72.52%	67.18%	138.17%	83.21%	80.15%	106.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	24/08/11	10/08/10	26/08/09	26/08/08	28/08/07	28/08/06	-
Price	1.35	1.17	2.28	1.60	1.36	1.52	1.50	-
P/RPS	2.03	1.91	7.00	5.31	4.04	4.77	5.06	-14.10%
YoY %	6.28%	-72.71%	31.83%	31.44%	-15.30%	-5.73%	-	-
Horiz. %	40.12%	37.75%	138.34%	104.94%	79.84%	94.27%	100.00%	-
P/EPS	15.08	17.36	48.51	35.40	28.94	38.58	40.65	-15.22%
YoY %	-13.13%	-64.21%	37.03%	22.32%	-24.99%	-5.09%	-	-
Horiz. %	37.10%	42.71%	119.34%	87.08%	71.19%	94.91%	100.00%	-
EY	6.63	5.76	2.06	2.82	3.46	2.59	2.46	17.94%
YoY %	15.10%	179.61%	-26.95%	-18.50%	33.59%	5.28%	-	-
Horiz. %	269.51%	234.15%	83.74%	114.63%	140.65%	105.28%	100.00%	-
DY	7.41	8.55	3.07	2.81	0.00	2.30	2.00	24.36%
YoY %	-13.33%	178.50%	9.25%	0.00%	0.00%	15.00%	-	-
Horiz. %	370.50%	427.50%	153.50%	140.50%	0.00%	115.00%	100.00%	-
P/NAPS	0.88	0.78	1.82	1.19	1.02	1.19	1.20	-5.03%
YoY %	12.82%	-57.14%	52.94%	16.67%	-14.29%	-0.83%	-	-
Horiz. %	73.33%	65.00%	151.67%	99.17%	85.00%	99.17%	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