[GBAY] YoY TTM 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
TTM Result
Revenue	23,931	24,128	25,217	24,213	25,979	25,499	23,184	0.52%
YoY %	-0.82%	-4.32%	4.15%	-6.80%	1.88%	9.99%	-	-
Horiz. %	103.22%	104.07%	108.77%	104.44%	112.06%	109.99%	100.00%	-
PBT	3,710	2,921	959	1,477	4,613	3,554	3,529	0.83%
YoY %	27.01%	204.59%	-35.07%	-67.98%	29.80%	0.71%	-	-
Horiz. %	105.13%	82.77%	27.17%	41.85%	130.72%	100.71%	100.00%	-
Tax	-900	-1,045	-438	-472	-1,136	-1,107	-1,110	-3.43%
YoY %	13.88%	-138.58%	7.20%	58.45%	-2.62%	0.27%	-	-
Horiz. %	81.08%	94.14%	39.46%	42.52%	102.34%	99.73%	100.00%	-
NP	2,810	1,876	521	1,005	3,477	2,447	2,419	2.52%
YoY %	49.79%	260.08%	-48.16%	-71.10%	42.09%	1.16%	-	-
Horiz. %	116.16%	77.55%	21.54%	41.55%	143.74%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,810	1,876	521	1,005	3,477	2,447	2,419	2.52%
YoY %	49.79%	260.08%	-48.16%	-71.10%	42.09%	1.16%	-	-
Horiz. %	116.16%	77.55%	21.54%	41.55%	143.74%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.26%	35.78%	45.67%	31.96%	24.63%	31.15%	31.45%	-
YoY %	-32.20%	-21.66%	42.90%	29.76%	-20.93%	-0.95%	-	-
Horiz. %	77.14%	113.77%	145.21%	101.62%	78.31%	99.05%	100.00%	-
Total Cost	21,121	22,252	24,696	23,208	22,502	23,052	20,765	0.28%
YoY %	-5.08%	-9.90%	6.41%	3.14%	-2.39%	11.01%	-	-
Horiz. %	101.71%	107.16%	118.93%	111.76%	108.37%	111.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,583	29,042	49,118	52,748	54,474	52,342	51,323	-8.76%
YoY %	1.86%	-40.87%	-6.88%	-3.17%	4.07%	1.99%	-	-
Horiz. %	57.64%	56.59%	95.70%	102.78%	106.14%	101.99%	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	2,695	3,370	2,750	1,771	1,436	1,230	1,231	13.93%
YoY %	-20.03%	22.55%	55.28%	23.33%	16.75%	-0.08%	-	-
Horiz. %	218.93%	273.76%	223.40%	143.87%	116.65%	99.92%	100.00%	-
Div Payout %	95.93%	179.64%	527.96%	176.26%	41.32%	50.28%	50.92%	-
YoY %	-46.60%	-65.97%	199.53%	326.57%	-17.82%	-1.26%	-	-
Horiz. %	188.39%	352.79%	1,036.84%	346.15%	81.15%	98.74%	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	29,583	29,042	49,118	52,748	54,474	52,342	51,323	-8.76%
YoY %	1.86%	-40.87%	-6.88%	-3.17%	4.07%	1.99%	-	-
Horiz. %	57.64%	56.59%	95.70%	102.78%	106.14%	101.99%	100.00%	-
NOSH	19,210	19,361	39,295	39,364	40,958	40,892	41,058	-11.88%
YoY %	-0.78%	-50.73%	-0.18%	-3.89%	0.16%	-0.40%	-	-
Horiz. %	46.79%	47.16%	95.71%	95.87%	99.76%	99.60%	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	11.74%	7.78%	2.07%	4.15%	13.38%	9.60%	10.43%	-
YoY %	50.90%	275.85%	-50.12%	-68.98%	39.38%	-7.96%	-	-
Horiz. %	112.56%	74.59%	19.85%	39.79%	128.28%	92.04%	100.00%	-
ROE	9.50%	6.46%	1.06%	1.91%	6.38%	4.67%	4.71%	-
YoY %	47.06%	509.43%	-44.50%	-70.06%	36.62%	-0.85%	-	-
Horiz. %	201.70%	137.15%	22.51%	40.55%	135.46%	99.15%	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	124.58	124.62	64.17	61.51	63.43	62.36	56.47	14.08%
YoY %	-0.03%	94.20%	4.32%	-3.03%	1.72%	10.43%	-	-
Horiz. %	220.61%	220.68%	113.64%	108.93%	112.33%	110.43%	100.00%	-
EPS	14.63	9.69	1.33	2.55	8.49	5.98	5.89	16.35%
YoY %	50.98%	628.57%	-47.84%	-69.96%	41.97%	1.53%	-	-
Horiz. %	248.39%	164.52%	22.58%	43.29%	144.14%	101.53%	100.00%	-
DPS	14.00	17.41	7.00	4.50	3.50	3.01	3.00	29.24%
YoY %	-19.59%	148.71%	55.56%	28.57%	16.28%	0.33%	-	-
Horiz. %	466.67%	580.33%	233.33%	150.00%	116.67%	100.33%	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	29.18	29.42	30.75	29.52	31.68	31.09	28.27	0.52%
YoY %	-0.82%	-4.33%	4.17%	-6.82%	1.90%	9.98%	-	-
Horiz. %	103.22%	104.07%	108.77%	104.42%	112.06%	109.98%	100.00%	-
EPS	3.43	2.29	0.64	1.23	4.24	2.98	2.95	2.54%
YoY %	49.78%	257.81%	-47.97%	-70.99%	42.28%	1.02%	-	-
Horiz. %	116.27%	77.63%	21.69%	41.69%	143.73%	101.02%	100.00%	-
DPS	3.29	4.11	3.35	2.16	1.75	1.50	1.50	13.97%
YoY %	-19.95%	22.69%	55.09%	23.43%	16.67%	0.00%	-	-
Horiz. %	219.33%	274.00%	223.33%	144.00%	116.67%	100.00%	100.00%	-
NAPS	0.3607	0.3541	0.5989	0.6431	0.6642	0.6382	0.6258	-8.76%
YoY %	1.86%	-40.87%	-6.87%	-3.18%	4.07%	1.98%	-	-
Horiz. %	57.64%	56.58%	95.70%	102.76%	106.14%	101.98%	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	1.17	1.06	3.52	2.37	2.21	2.85	2.90	-14.02%
YoY %	10.38%	-69.89%	48.52%	7.24%	-22.46%	-1.72%	-	-
Horiz. %	40.34%	36.55%	121.38%	81.72%	76.21%	98.28%	100.00%	-
P/EPS	9.98	13.62	170.45	57.19	16.49	29.75	27.84	-15.70%
YoY %	-26.73%	-92.01%	198.04%	246.82%	-44.57%	6.86%	-	-
Horiz. %	35.85%	48.92%	612.25%	205.42%	59.23%	106.86%	100.00%	-
EY	10.02	7.34	0.59	1.75	6.06	3.36	3.59	18.63%
YoY %	36.51%	1,144.07%	-66.29%	-71.12%	80.36%	-6.41%	-	-
Horiz. %	279.11%	204.46%	16.43%	48.75%	168.80%	93.59%	100.00%	-
DY	9.59	13.19	3.10	3.08	2.50	1.69	1.83	31.76%
YoY %	-27.29%	325.48%	0.65%	23.20%	47.93%	-7.65%	-	-
Horiz. %	524.04%	720.77%	169.40%	168.31%	136.61%	92.35%	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	1.08	0.94	3.55	2.60	2.14	2.44	2.66	-13.93%
YoY %	14.89%	-73.52%	36.54%	21.50%	-12.30%	-8.27%	-	-
Horiz. %	40.60%	35.34%	133.46%	97.74%	80.45%	91.73%	100.00%	-
P/EPS	9.23	12.08	171.96	62.67	16.02	25.40	25.46	-15.54%
YoY %	-23.59%	-92.98%	174.39%	291.20%	-36.93%	-0.24%	-	-
Horiz. %	36.25%	47.45%	675.41%	246.15%	62.92%	99.76%	100.00%	-
EY	10.84	8.28	0.58	1.60	6.24	3.94	3.93	18.40%
YoY %	30.92%	1,327.59%	-63.75%	-74.36%	58.38%	0.25%	-	-
Horiz. %	275.83%	210.69%	14.76%	40.71%	158.78%	100.25%	100.00%	-
DY	10.37	14.88	3.07	2.81	2.57	1.98	2.00	31.52%
YoY %	-30.31%	384.69%	9.25%	9.34%	29.80%	-1.00%	-	-
Horiz. %	518.50%	744.00%	153.50%	140.50%	128.50%	99.00%	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