[GBAY] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	23,764	23,931	24,128	25,217	24,213	25,979	25,499	-1.16%
YoY %	-0.70%	-0.82%	-4.32%	4.15%	-6.80%	1.88%	-	-
Horiz. %	93.20%	93.85%	94.62%	98.89%	94.96%	101.88%	100.00%	-
PBT	3,533	3,710	2,921	959	1,477	4,613	3,554	-0.09%
YoY %	-4.77%	27.01%	204.59%	-35.07%	-67.98%	29.80%	-	-
Horiz. %	99.41%	104.39%	82.19%	26.98%	41.56%	129.80%	100.00%	-
Tax	-952	-900	-1,045	-438	-472	-1,136	-1,107	-2.48%
YoY %	-5.78%	13.88%	-138.58%	7.20%	58.45%	-2.62%	-	-
Horiz. %	86.00%	81.30%	94.40%	39.57%	42.64%	102.62%	100.00%	-
NP	2,581	2,810	1,876	521	1,005	3,477	2,447	0.89%
YoY %	-8.15%	49.79%	260.08%	-48.16%	-71.10%	42.09%	-	-
Horiz. %	105.48%	114.83%	76.67%	21.29%	41.07%	142.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,581	2,810	1,876	521	1,005	3,477	2,447	0.89%
YoY %	-8.15%	49.79%	260.08%	-48.16%	-71.10%	42.09%	-	-
Horiz. %	105.48%	114.83%	76.67%	21.29%	41.07%	142.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.95%	24.26%	35.78%	45.67%	31.96%	24.63%	31.15%	-
YoY %	11.09%	-32.20%	-21.66%	42.90%	29.76%	-20.93%	-	-
Horiz. %	86.52%	77.88%	114.86%	146.61%	102.60%	79.07%	100.00%	-
Total Cost	21,183	21,121	22,252	24,696	23,208	22,502	23,052	-1.39%
YoY %	0.29%	-5.08%	-9.90%	6.41%	3.14%	-2.39%	-	-
Horiz. %	91.89%	91.62%	96.53%	107.13%	100.68%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,116	29,583	29,042	49,118	52,748	54,474	52,342	-8.79%
YoY %	1.80%	1.86%	-40.87%	-6.88%	-3.17%	4.07%	-	-
Horiz. %	57.54%	56.52%	55.49%	93.84%	100.78%	104.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	2,684	2,695	3,370	2,750	1,771	1,436	1,230	13.87%
YoY %	-0.41%	-20.03%	22.55%	55.28%	23.33%	16.75%	-	-
Horiz. %	218.21%	219.11%	273.98%	223.58%	143.98%	116.75%	100.00%	-
Div Payout %	104.01%	95.93%	179.64%	527.96%	176.26%	41.32%	50.28%	-
YoY %	8.42%	-46.60%	-65.97%	199.53%	326.57%	-17.82%	-	-
Horiz. %	206.86%	190.79%	357.28%	1,050.04%	350.56%	82.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	30,116	29,583	29,042	49,118	52,748	54,474	52,342	-8.79%
YoY %	1.80%	1.86%	-40.87%	-6.88%	-3.17%	4.07%	-	-
Horiz. %	57.54%	56.52%	55.49%	93.84%	100.78%	104.07%	100.00%	-
NOSH	19,182	19,210	19,361	39,295	39,364	40,958	40,892	-11.84%
YoY %	-0.15%	-0.78%	-50.73%	-0.18%	-3.89%	0.16%	-	-
Horiz. %	46.91%	46.98%	47.35%	96.09%	96.26%	100.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.86%	11.74%	7.78%	2.07%	4.15%	13.38%	9.60%	-
YoY %	-7.50%	50.90%	275.85%	-50.12%	-68.98%	39.38%	-	-
Horiz. %	113.13%	122.29%	81.04%	21.56%	43.23%	139.38%	100.00%	-
ROE	8.57%	9.50%	6.46%	1.06%	1.91%	6.38%	4.67%	-
YoY %	-9.79%	47.06%	509.43%	-44.50%	-70.06%	36.62%	-	-
Horiz. %	183.51%	203.43%	138.33%	22.70%	40.90%	136.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	123.88	124.58	124.62	64.17	61.51	63.43	62.36	12.10%
YoY %	-0.56%	-0.03%	94.20%	4.32%	-3.03%	1.72%	-	-
Horiz. %	198.65%	199.78%	199.84%	102.90%	98.64%	101.72%	100.00%	-
EPS	13.45	14.63	9.69	1.33	2.55	8.49	5.98	14.45%
YoY %	-8.07%	50.98%	628.57%	-47.84%	-69.96%	41.97%	-	-
Horiz. %	224.92%	244.65%	162.04%	22.24%	42.64%	141.97%	100.00%	-
DPS	14.00	14.00	17.41	7.00	4.50	3.50	3.01	29.16%
YoY %	0.00%	-19.59%	148.71%	55.56%	28.57%	16.28%	-	-
Horiz. %	465.12%	465.12%	578.41%	232.56%	149.50%	116.28%	100.00%	-
NAPS	1.57	1.54	1.50	1.25	1.34	1.33	1.28	3.45%
YoY %	1.95%	2.67%	20.00%	-6.72%	0.75%	3.91%	-	-
Horiz. %	122.66%	120.31%	117.19%	97.66%	104.69%	103.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 39,295
RPS	28.97	29.18	29.42	30.75	29.52	31.68	31.09	-1.16%
YoY %	-0.72%	-0.82%	-4.33%	4.17%	-6.82%	1.90%	-	-
Horiz. %	93.18%	93.86%	94.63%	98.91%	94.95%	101.90%	100.00%	-
EPS	3.15	3.43	2.29	0.64	1.23	4.24	2.98	0.92%
YoY %	-8.16%	49.78%	257.81%	-47.97%	-70.99%	42.28%	-	-
Horiz. %	105.70%	115.10%	76.85%	21.48%	41.28%	142.28%	100.00%	-
DPS	3.27	3.29	4.11	3.35	2.16	1.75	1.50	13.85%
YoY %	-0.61%	-19.95%	22.69%	55.09%	23.43%	16.67%	-	-
Horiz. %	218.00%	219.33%	274.00%	223.33%	144.00%	116.67%	100.00%	-
NAPS	0.3672	0.3607	0.3541	0.5989	0.6431	0.6642	0.6382	-8.79%
YoY %	1.80%	1.86%	-40.87%	-6.87%	-3.18%	4.07%	-	-
Horiz. %	57.54%	56.52%	55.48%	93.84%	100.77%	104.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.94	1.46	1.32	2.26	1.46	1.40	1.78	-
P/RPS	1.57	1.17	1.06	3.52	2.37	2.21	2.85	-9.45%
YoY %	34.19%	10.38%	-69.89%	48.52%	7.24%	-22.46%	-	-
Horiz. %	55.09%	41.05%	37.19%	123.51%	83.16%	77.54%	100.00%	-
P/EPS	14.42	9.98	13.62	170.45	57.19	16.49	29.75	-11.36%
YoY %	44.49%	-26.73%	-92.01%	198.04%	246.82%	-44.57%	-	-
Horiz. %	48.47%	33.55%	45.78%	572.94%	192.24%	55.43%	100.00%	-
EY	6.94	10.02	7.34	0.59	1.75	6.06	3.36	12.83%
YoY %	-30.74%	36.51%	1,144.07%	-66.29%	-71.12%	80.36%	-	-
Horiz. %	206.55%	298.21%	218.45%	17.56%	52.08%	180.36%	100.00%	-
DY	7.22	9.59	13.19	3.10	3.08	2.50	1.69	27.35%
YoY %	-24.71%	-27.29%	325.48%	0.65%	23.20%	47.93%	-	-
Horiz. %	427.22%	567.46%	780.47%	183.43%	182.25%	147.93%	100.00%	-
P/NAPS	1.24	0.95	0.88	1.81	1.09	1.05	1.39	-1.88%
YoY %	30.53%	7.95%	-51.38%	66.06%	3.81%	-24.46%	-	-
Horiz. %	89.21%	68.35%	63.31%	130.22%	78.42%	75.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	24/08/11	10/08/10	26/08/09	26/08/08	28/08/07	-
Price	1.78	1.35	1.17	2.28	1.60	1.36	1.52	-
P/RPS	1.44	1.08	0.94	3.55	2.60	2.14	2.44	-8.40%
YoY %	33.33%	14.89%	-73.52%	36.54%	21.50%	-12.30%	-	-
Horiz. %	59.02%	44.26%	38.52%	145.49%	106.56%	87.70%	100.00%	-
P/EPS	13.23	9.23	12.08	171.96	62.67	16.02	25.40	-10.29%
YoY %	43.34%	-23.59%	-92.98%	174.39%	291.20%	-36.93%	-	-
Horiz. %	52.09%	36.34%	47.56%	677.01%	246.73%	63.07%	100.00%	-
EY	7.56	10.84	8.28	0.58	1.60	6.24	3.94	11.46%
YoY %	-30.26%	30.92%	1,327.59%	-63.75%	-74.36%	58.38%	-	-
Horiz. %	191.88%	275.13%	210.15%	14.72%	40.61%	158.38%	100.00%	-
DY	7.87	10.37	14.88	3.07	2.81	2.57	1.98	25.83%
YoY %	-24.11%	-30.31%	384.69%	9.25%	9.34%	29.80%	-	-
Horiz. %	397.47%	523.74%	751.52%	155.05%	141.92%	129.80%	100.00%	-
P/NAPS	1.13	0.88	0.78	1.82	1.19	1.02	1.19	-0.85%
YoY %	28.41%	12.82%	-57.14%	52.94%	16.67%	-14.29%	-	-
Horiz. %	94.96%	73.95%	65.55%	152.94%	100.00%	85.71%	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

965

HLIND

HONG LEONG INDUSTRIES BHD

959

JCY

JCY INTERNATIONAL BERHAD

687

SALCON

SALCON BHD

686

DNEX

DAGANG NEXCHANGE BERHAD

674

MAYBANK

MALAYAN BANKING BHD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

581

TOPGLOV

TOP GLOVE CORPORATION BHD

539

WCT

WCT HOLDINGS BERHAD

537

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