[GCB] YoY 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
Quarter Result
Revenue	365,721	296,563	162,308	210,034	110,066	91,466	105,151	23.07%
YoY %	23.32%	82.72%	-22.72%	90.83%	20.34%	-13.01%	-	-
Horiz. %	347.81%	282.04%	154.36%	199.75%	104.67%	86.99%	100.00%	-
PBT	33,823	27,002	7,474	3,198	5,073	5,045	5,176	36.71%
YoY %	25.26%	261.28%	133.71%	-36.96%	0.56%	-2.53%	-	-
Horiz. %	653.46%	521.68%	144.40%	61.79%	98.01%	97.47%	100.00%	-
Tax	-7,585	-9,214	-2,015	-1,456	-1,438	-781	-566	54.08%
YoY %	17.68%	-357.27%	-38.39%	-1.25%	-84.12%	-37.99%	-	-
Horiz. %	1,340.11%	1,627.92%	356.01%	257.24%	254.06%	137.99%	100.00%	-
NP	26,238	17,788	5,459	1,742	3,635	4,264	4,610	33.60%
YoY %	47.50%	225.85%	213.38%	-52.08%	-14.75%	-7.51%	-	-
Horiz. %	569.15%	385.86%	118.42%	37.79%	78.85%	92.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,939	17,867	5,218	1,693	3,663	4,245	4,610	33.34%
YoY %	45.18%	242.41%	208.21%	-53.78%	-13.71%	-7.92%	-	-
Horiz. %	562.67%	387.57%	113.19%	36.72%	79.46%	92.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	34.12%	26.96%	45.53%	28.35%	15.48%	10.94%	-
YoY %	-34.26%	26.56%	-40.79%	60.60%	83.14%	41.50%	-	-
Horiz. %	205.03%	311.88%	246.44%	416.18%	259.14%	141.50%	100.00%	-
Total Cost	339,483	278,775	156,849	208,292	106,431	87,202	100,541	22.47%
YoY %	21.78%	77.73%	-24.70%	95.71%	22.05%	-13.27%	-	-
Horiz. %	337.66%	277.27%	156.01%	207.17%	105.86%	86.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,217	145,529	103,499	100,173	94,759	85,667	82,043	20.33%
YoY %	71.25%	40.61%	3.32%	5.71%	10.61%	4.42%	-	-
Horiz. %	303.76%	177.38%	126.15%	122.10%	115.50%	104.42%	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	12,715	3,602	1,798	1,192	-	2,398	3,121	26.36%
YoY %	253.00%	100.33%	50.84%	0.00%	-	-23.17%	-	-
Horiz. %	407.40%	115.41%	57.61%	38.19%	-	76.83%	100.00%	-
Div Payout %	49.02%	20.16%	34.48%	70.42%	-	56.50%	67.71%	-
YoY %	143.15%	-41.53%	-51.04%	0.00%	-	-16.56%	-	-
Horiz. %	72.40%	29.77%	50.92%	104.00%	-	83.44%	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	249,217	145,529	103,499	100,173	94,759	85,667	82,043	20.33%
YoY %	71.25%	40.61%	3.32%	5.71%	10.61%	4.42%	-	-
Horiz. %	303.76%	177.38%	126.15%	122.10%	115.50%	104.42%	100.00%	-
NOSH	317,879	240,147	239,860	238,450	239,411	239,830	240,104	4.78%
YoY %	32.37%	0.12%	0.59%	-0.40%	-0.17%	-0.11%	-	-
Horiz. %	132.39%	100.02%	99.90%	99.31%	99.71%	99.89%	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	7.17%	6.00%	3.36%	0.83%	3.30%	4.66%	4.38%	-
YoY %	19.50%	78.57%	304.82%	-74.85%	-29.18%	6.39%	-	-
Horiz. %	163.70%	136.99%	76.71%	18.95%	75.34%	106.39%	100.00%	-
ROE	10.41%	12.28%	5.04%	1.69%	3.87%	4.96%	5.62%	-
YoY %	-15.23%	143.65%	198.22%	-56.33%	-21.98%	-11.74%	-	-
Horiz. %	185.23%	218.51%	89.68%	30.07%	68.86%	88.26%	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	115.05	123.49	67.67	88.08	45.97	38.14	43.79	17.45%
YoY %	-6.83%	82.49%	-23.17%	91.60%	20.53%	-12.90%	-	-
Horiz. %	262.73%	282.01%	154.53%	201.14%	104.98%	87.10%	100.00%	-
EPS	8.16	7.44	2.17	0.71	1.53	1.77	1.92	27.25%
YoY %	9.68%	242.86%	205.63%	-53.59%	-13.56%	-7.81%	-	-
Horiz. %	425.00%	387.50%	113.02%	36.98%	79.69%	92.19%	100.00%	-
DPS	4.00	1.50	0.75	0.50	0.00	1.00	1.30	20.59%
YoY %	166.67%	100.00%	50.00%	0.00%	0.00%	-23.08%	-	-
Horiz. %	307.69%	115.38%	57.69%	38.46%	0.00%	76.92%	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	31.16	25.26	13.83	17.89	9.38	7.79	8.96	23.07%
YoY %	23.36%	82.65%	-22.69%	90.72%	20.41%	-13.06%	-	-
Horiz. %	347.77%	281.92%	154.35%	199.67%	104.69%	86.94%	100.00%	-
EPS	2.21	1.52	0.44	0.14	0.31	0.36	0.39	33.50%
YoY %	45.39%	245.45%	214.29%	-54.84%	-13.89%	-7.69%	-	-
Horiz. %	566.67%	389.74%	112.82%	35.90%	79.49%	92.31%	100.00%	-
DPS	1.08	0.31	0.15	0.10	0.00	0.20	0.27	25.97%
YoY %	248.39%	106.67%	50.00%	0.00%	0.00%	-25.93%	-	-
Horiz. %	400.00%	114.81%	55.56%	37.04%	0.00%	74.07%	100.00%	-
NAPS	0.2123	0.124	0.0882	0.0853	0.0807	0.073	0.0699	20.33%
YoY %	71.21%	40.59%	3.40%	5.70%	10.55%	4.43%	-	-
Horiz. %	303.72%	177.40%	126.18%	122.03%	115.45%	104.43%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
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	1.19	0.62	0.38	0.34	0.89	0.76	0.71	8.98%
YoY %	91.94%	63.16%	11.76%	-61.80%	17.11%	7.04%	-	-
Horiz. %	167.61%	87.32%	53.52%	47.89%	125.35%	107.04%	100.00%	-
P/EPS	16.79	10.35	11.95	42.25	26.80	16.38	16.15	0.64%
YoY %	62.22%	-13.39%	-71.72%	57.65%	63.61%	1.42%	-	-
Horiz. %	103.96%	64.09%	73.99%	261.61%	165.94%	101.42%	100.00%	-
EY	5.96	9.66	8.37	2.37	3.73	6.10	6.19	-0.62%
YoY %	-38.30%	15.41%	253.16%	-36.46%	-38.85%	-1.45%	-	-
Horiz. %	96.28%	156.06%	135.22%	38.29%	60.26%	98.55%	100.00%	-
DY	2.92	1.95	2.88	1.67	0.00	3.45	4.19	-5.83%
YoY %	49.74%	-32.29%	72.46%	0.00%	0.00%	-17.66%	-	-
Horiz. %	69.69%	46.54%	68.74%	39.86%	0.00%	82.34%	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	1.45	0.73	0.44	0.35	0.91	0.87	0.73	12.11%
YoY %	98.63%	65.91%	25.71%	-61.54%	4.60%	19.18%	-	-
Horiz. %	198.63%	100.00%	60.27%	47.95%	124.66%	119.18%	100.00%	-
P/EPS	20.47	12.10	13.79	43.66	27.45	18.64	16.67	3.48%
YoY %	69.17%	-12.26%	-68.42%	59.05%	47.26%	11.82%	-	-
Horiz. %	122.80%	72.59%	82.72%	261.91%	164.67%	111.82%	100.00%	-
EY	4.89	8.27	7.25	2.29	3.64	5.36	6.00	-3.35%
YoY %	-40.87%	14.07%	216.59%	-37.09%	-32.09%	-10.67%	-	-
Horiz. %	81.50%	137.83%	120.83%	38.17%	60.67%	89.33%	100.00%	-
DY	2.40	1.67	2.50	1.61	0.00	3.03	4.06	-8.38%
YoY %	43.71%	-33.20%	55.28%	0.00%	0.00%	-25.37%	-	-
Horiz. %	59.11%	41.13%	61.58%	39.66%	0.00%	74.63%	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 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