[GBAY] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	18,967	18,358	17,447	19,116	18,103	20,229	20,040	-0.91%
YoY %	3.32%	5.22%	-8.73%	5.60%	-10.51%	0.94%	-	-
Horiz. %	94.65%	91.61%	87.06%	95.39%	90.33%	100.94%	100.00%	-
PBT	3,093	3,148	2,513	3,160	3,198	3,726	3,772	-3.25%
YoY %	-1.75%	25.27%	-20.47%	-1.19%	-14.17%	-1.22%	-	-
Horiz. %	82.00%	83.46%	66.62%	83.78%	84.78%	98.78%	100.00%	-
Tax	-834	-800	-697	-551	-377	-589	-1,059	-3.89%
YoY %	-4.25%	-14.78%	-26.50%	-46.15%	35.99%	44.38%	-	-
Horiz. %	78.75%	75.54%	65.82%	52.03%	35.60%	55.62%	100.00%	-
NP	2,259	2,348	1,816	2,609	2,821	3,137	2,713	-3.00%
YoY %	-3.79%	29.30%	-30.39%	-7.52%	-10.07%	15.63%	-	-
Horiz. %	83.27%	86.55%	66.94%	96.17%	103.98%	115.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,259	2,348	1,816	2,609	2,821	3,137	2,713	-3.00%
YoY %	-3.79%	29.30%	-30.39%	-7.52%	-10.07%	15.63%	-	-
Horiz. %	83.27%	86.55%	66.94%	96.17%	103.98%	115.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	25.41%	27.74%	17.44%	11.79%	15.81%	28.08%	-
YoY %	6.10%	-8.40%	59.06%	47.92%	-25.43%	-43.70%	-	-
Horiz. %	96.01%	90.49%	98.79%	62.11%	41.99%	56.30%	100.00%	-
Total Cost	16,708	16,010	15,631	16,507	15,282	17,092	17,327	-0.60%
YoY %	4.36%	2.42%	-5.31%	8.02%	-10.59%	-1.36%	-	-
Horiz. %	96.43%	92.40%	90.21%	95.27%	88.20%	98.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,848	30,358	29,427	49,976	51,934	53,578	52,046	-8.34%
YoY %	1.61%	3.16%	-41.12%	-3.77%	-3.07%	2.94%	-	-
Horiz. %	59.27%	58.33%	56.54%	96.02%	99.78%	102.94%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	1,916	1,921	1,936	2,754	1,770	1,840	1,434	4.94%
YoY %	-0.26%	-0.77%	-29.70%	55.59%	-3.80%	28.31%	-	-
Horiz. %	133.61%	133.96%	135.01%	192.05%	123.43%	128.31%	100.00%	-
Div Payout %	84.82%	81.83%	106.61%	105.58%	62.76%	58.67%	52.87%	-
YoY %	3.65%	-23.24%	0.98%	68.23%	6.97%	10.97%	-	-
Horiz. %	160.43%	154.78%	201.65%	199.70%	118.71%	110.97%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	30,848	30,358	29,427	49,976	51,934	53,578	52,046	-8.34%
YoY %	1.61%	3.16%	-41.12%	-3.77%	-3.07%	2.94%	-	-
Horiz. %	59.27%	58.33%	56.54%	96.02%	99.78%	102.94%	100.00%	-
NOSH	19,160	19,214	19,360	39,351	39,344	40,899	40,981	-11.89%
YoY %	-0.28%	-0.75%	-50.80%	0.02%	-3.80%	-0.20%	-	-
Horiz. %	46.75%	46.89%	47.24%	96.02%	96.01%	99.80%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	11.91%	12.79%	10.41%	13.65%	15.58%	15.51%	13.54%	-
YoY %	-6.88%	22.86%	-23.74%	-12.39%	0.45%	14.55%	-	-
Horiz. %	87.96%	94.46%	76.88%	100.81%	115.07%	114.55%	100.00%	-
ROE	7.32%	7.73%	6.17%	5.22%	5.43%	5.85%	5.21%	-
YoY %	-5.30%	25.28%	18.20%	-3.87%	-7.18%	12.28%	-	-
Horiz. %	140.50%	148.37%	118.43%	100.19%	104.22%	112.28%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	98.99	95.54	90.12	48.58	46.01	49.46	48.90	12.46%
YoY %	3.61%	6.01%	85.51%	5.59%	-6.98%	1.15%	-	-
Horiz. %	202.43%	195.38%	184.29%	99.35%	94.09%	101.15%	100.00%	-
EPS	11.79	12.22	9.38	6.63	7.17	7.67	6.62	10.08%
YoY %	-3.52%	30.28%	41.48%	-7.53%	-6.52%	15.86%	-	-
Horiz. %	178.10%	184.59%	141.69%	100.15%	108.31%	115.86%	100.00%	-
DPS	10.00	10.00	10.00	7.00	4.50	4.50	3.50	19.10%
YoY %	0.00%	0.00%	42.86%	55.56%	0.00%	28.57%	-	-
Horiz. %	285.71%	285.71%	285.71%	200.00%	128.57%	128.57%	100.00%	-
NAPS	1.61	1.58	1.52	1.27	1.32	1.31	1.27	4.02%
YoY %	1.90%	3.95%	19.69%	-3.79%	0.76%	3.15%	-	-
Horiz. %	126.77%	124.41%	119.69%	100.00%	103.94%	103.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 39,378
RPS	23.13	22.38	21.27	23.31	22.07	24.66	24.43	-0.90%
YoY %	3.35%	5.22%	-8.75%	5.62%	-10.50%	0.94%	-	-
Horiz. %	94.68%	91.61%	87.07%	95.42%	90.34%	100.94%	100.00%	-
EPS	2.75	2.86	2.21	3.18	3.44	3.82	3.31	-3.03%
YoY %	-3.85%	29.41%	-30.50%	-7.56%	-9.95%	15.41%	-	-
Horiz. %	83.08%	86.40%	66.77%	96.07%	103.93%	115.41%	100.00%	-
DPS	2.34	2.34	2.36	3.36	2.16	2.24	1.75	4.95%
YoY %	0.00%	-0.85%	-29.76%	55.56%	-3.57%	28.00%	-	-
Horiz. %	133.71%	133.71%	134.86%	192.00%	123.43%	128.00%	100.00%	-
NAPS	0.3761	0.3702	0.3588	0.6093	0.6332	0.6533	0.6346	-8.34%
YoY %	1.59%	3.18%	-41.11%	-3.77%	-3.08%	2.95%	-	-
Horiz. %	59.27%	58.34%	56.54%	96.01%	99.78%	102.95%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.03	1.40	1.12	2.40	1.62	1.33	1.44	-
P/RPS	2.05	1.47	1.24	4.94	3.52	2.69	2.94	-5.82%
YoY %	39.46%	18.55%	-74.90%	40.34%	30.86%	-8.50%	-	-
Horiz. %	69.73%	50.00%	42.18%	168.03%	119.73%	91.50%	100.00%	-
P/EPS	17.22	11.46	11.94	36.20	22.59	17.34	21.75	-3.81%
YoY %	50.26%	-4.02%	-67.02%	60.25%	30.28%	-20.28%	-	-
Horiz. %	79.17%	52.69%	54.90%	166.44%	103.86%	79.72%	100.00%	-
EY	5.81	8.73	8.38	2.76	4.43	5.77	4.60	3.96%
YoY %	-33.45%	4.18%	203.62%	-37.70%	-23.22%	25.43%	-	-
Horiz. %	126.30%	189.78%	182.17%	60.00%	96.30%	125.43%	100.00%	-
DY	4.93	7.14	8.93	2.92	2.78	3.38	2.43	12.50%
YoY %	-30.95%	-20.04%	205.82%	5.04%	-17.75%	39.09%	-	-
Horiz. %	202.88%	293.83%	367.49%	120.16%	114.40%	139.09%	100.00%	-
P/NAPS	1.26	0.89	0.74	1.89	1.23	1.02	1.13	1.82%
YoY %	41.57%	20.27%	-60.85%	53.66%	20.59%	-9.73%	-	-
Horiz. %	111.50%	78.76%	65.49%	167.26%	108.85%	90.27%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	13/11/13	27/11/12	10/11/11	29/11/10	25/11/09	24/11/08	15/11/07	-
Price	2.10	1.40	1.17	1.40	1.72	1.34	1.30	-
P/RPS	2.12	1.47	1.30	2.88	3.74	2.71	2.66	-3.70%
YoY %	44.22%	13.08%	-54.86%	-22.99%	38.01%	1.88%	-	-
Horiz. %	79.70%	55.26%	48.87%	108.27%	140.60%	101.88%	100.00%	-
P/EPS	17.81	11.46	12.47	21.12	23.99	17.47	19.64	-1.61%
YoY %	55.41%	-8.10%	-40.96%	-11.96%	37.32%	-11.05%	-	-
Horiz. %	90.68%	58.35%	63.49%	107.54%	122.15%	88.95%	100.00%	-
EY	5.61	8.73	8.02	4.74	4.17	5.72	5.09	1.63%
YoY %	-35.74%	8.85%	69.20%	13.67%	-27.10%	12.38%	-	-
Horiz. %	110.22%	171.51%	157.56%	93.12%	81.93%	112.38%	100.00%	-
DY	4.76	7.14	8.55	5.00	2.62	3.36	2.69	9.96%
YoY %	-33.33%	-16.49%	71.00%	90.84%	-22.02%	24.91%	-	-
Horiz. %	176.95%	265.43%	317.84%	185.87%	97.40%	124.91%	100.00%	-
P/NAPS	1.30	0.89	0.77	1.10	1.30	1.02	1.02	4.12%
YoY %	46.07%	15.58%	-30.00%	-15.38%	27.45%	0.00%	-	-
Horiz. %	127.45%	87.25%	75.49%	107.84%	127.45%	100.00%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.115

-0.005

78,252,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXN

0.20

-0.01

51,580,800

NOVAMSC

0.265

+0.035

51,340,000

HSI-HWE

0.12

+0.005

40,053,000

SNS

0.92

+0.035

32,737,500

ORGABIO

0.475

+0.045

25,821,900

MUIIND

0.09

0.00

23,485,300

More active Stocks

KLK

20.30

+0.22

33,100

KOBAY

2.38

+0.20

4,542,800

PPB

14.32

+0.14

3,600

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

NESTLE

122.10

+0.10

1,100

MERCURY

0.99

+0.095

56,500

KEYFIELD

2.69

+0.09

505,900

CRESNDO

3.72

+0.09

211,200

PETDAG

17.32

+0.08

9,800

More gainer Stocks

TOYOVEN

0.885

-0.175

4,908,500

MRDIY-C28

0.085

-0.165

50,000

KUAISHO-C17

0.08

-0.12

58,800

MPI

39.58

-0.12

6,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PANAMY

20.10

-0.08

2,500

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