[GBAY] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	23,041	23,262	23,772	24,296	25,066	25,488	25,648	-6.87%
YoY %	-0.95%	-2.15%	-2.16%	-3.07%	-1.66%	-0.62%	-	-
Horiz. %	89.84%	90.70%	92.69%	94.73%	97.73%	99.38%	100.00%	-
PBT	3,204	3,350	3,614	4,144	3,184	4,213	4,142	-15.69%
YoY %	-4.36%	-7.30%	-12.79%	30.15%	-24.42%	1.71%	-	-
Horiz. %	77.35%	80.88%	87.25%	100.05%	76.87%	101.71%	100.00%	-
Tax	-809	-929	-1,002	-1,104	-765	-734	-442	49.46%
YoY %	12.92%	7.29%	9.24%	-44.31%	-4.22%	-66.06%	-	-
Horiz. %	183.03%	210.18%	226.70%	249.77%	173.08%	166.06%	100.00%	-
NP	2,395	2,421	2,612	3,040	2,419	3,478	3,700	-25.11%
YoY %	-1.07%	-7.31%	-14.08%	25.67%	-30.45%	-6.00%	-	-
Horiz. %	64.73%	65.43%	70.59%	82.16%	65.38%	94.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,395	2,421	2,612	3,040	2,419	3,478	3,700	-25.11%
YoY %	-1.07%	-7.31%	-14.08%	25.67%	-30.45%	-6.00%	-	-
Horiz. %	64.73%	65.43%	70.59%	82.16%	65.38%	94.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.25%	27.73%	27.73%	26.64%	24.03%	17.42%	10.67%	-
YoY %	-8.94%	0.00%	4.09%	10.86%	37.94%	63.26%	-	-
Horiz. %	236.64%	259.89%	259.89%	249.67%	225.21%	163.26%	100.00%	-
Total Cost	20,646	20,841	21,160	21,256	22,647	22,009	21,948	-3.98%
YoY %	-0.94%	-1.51%	-0.45%	-6.14%	2.90%	0.28%	-	-
Horiz. %	94.07%	94.96%	96.41%	96.85%	103.18%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,622	29,427	29,065	30,127	54,517	49,976	49,202	-28.63%
YoY %	0.66%	1.25%	-3.53%	-44.74%	9.09%	1.57%	-	-
Horiz. %	60.20%	59.81%	59.07%	61.23%	110.80%	101.57%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	2,710	2,581	3,875	-	3,971	3,672	5,510	-37.61%
YoY %	5.00%	-33.39%	0.00%	-	8.14%	-33.36%	-	-
Horiz. %	49.18%	46.84%	70.33%	-	72.07%	66.64%	100.00%	-
Div Payout %	113.18%	106.61%	148.37%	-	164.18%	105.58%	148.94%	-
YoY %	6.16%	-28.15%	0.00%	-	55.50%	-29.11%	-	-
Horiz. %	75.99%	71.58%	99.62%	-	110.23%	70.89%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	29,622	29,427	29,065	30,127	54,517	49,976	49,202	-28.63%
YoY %	0.66%	1.25%	-3.53%	-44.74%	9.09%	1.57%	-	-
Horiz. %	60.20%	59.81%	59.07%	61.23%	110.80%	101.57%	100.00%	-
NOSH	19,361	19,360	19,376	19,437	36,104	39,351	39,361	-37.60%
YoY %	0.01%	-0.08%	-0.31%	-46.16%	-8.25%	-0.03%	-	-
Horiz. %	49.19%	49.19%	49.23%	49.38%	91.73%	99.97%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	10.39%	10.41%	10.99%	12.51%	9.65%	13.65%	14.43%	-
YoY %	-0.19%	-5.28%	-12.15%	29.64%	-29.30%	-5.41%	-	-
Horiz. %	72.00%	72.14%	76.16%	86.69%	66.87%	94.59%	100.00%	-
ROE	8.08%	8.23%	8.99%	10.09%	4.44%	6.96%	7.52%	-
YoY %	-1.82%	-8.45%	-10.90%	127.25%	-36.21%	-7.45%	-	-
Horiz. %	107.45%	109.44%	119.55%	134.18%	59.04%	92.55%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	119.01	120.16	122.68	125.00	69.43	64.77	65.16	49.25%
YoY %	-0.96%	-2.05%	-1.86%	80.04%	7.19%	-0.60%	-	-
Horiz. %	182.64%	184.41%	188.28%	191.84%	106.55%	99.40%	100.00%	-
EPS	12.37	12.51	13.48	15.64	6.70	8.84	9.40	20.02%
YoY %	-1.12%	-7.20%	-13.81%	133.43%	-24.21%	-5.96%	-	-
Horiz. %	131.60%	133.09%	143.40%	166.38%	71.28%	94.04%	100.00%	-
DPS	14.00	13.33	20.00	0.00	11.00	9.33	14.00	0.00%
YoY %	5.03%	-33.35%	0.00%	0.00%	17.90%	-33.36%	-	-
Horiz. %	100.00%	95.21%	142.86%	0.00%	78.57%	66.64%	100.00%	-
NAPS	1.53	1.52	1.50	1.55	1.51	1.27	1.25	14.38%
YoY %	0.66%	1.33%	-3.23%	2.65%	18.90%	1.60%	-	-
Horiz. %	122.40%	121.60%	120.00%	124.00%	120.80%	101.60%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 19,437
RPS	28.09	28.36	28.98	29.62	30.56	31.08	31.27	-6.88%
YoY %	-0.95%	-2.14%	-2.16%	-3.08%	-1.67%	-0.61%	-	-
Horiz. %	89.83%	90.69%	92.68%	94.72%	97.73%	99.39%	100.00%	-
EPS	2.92	2.95	3.18	3.71	2.95	4.24	4.51	-25.10%
YoY %	-1.02%	-7.23%	-14.29%	25.76%	-30.42%	-5.99%	-	-
Horiz. %	64.75%	65.41%	70.51%	82.26%	65.41%	94.01%	100.00%	-
DPS	3.30	3.15	4.73	0.00	4.84	4.48	6.72	-37.67%
YoY %	4.76%	-33.40%	0.00%	0.00%	8.04%	-33.33%	-	-
Horiz. %	49.11%	46.88%	70.39%	0.00%	72.02%	66.67%	100.00%	-
NAPS	0.3612	0.3588	0.3544	0.3673	0.6647	0.6093	0.5999	-28.63%
YoY %	0.67%	1.24%	-3.51%	-44.74%	9.09%	1.57%	-	-
Horiz. %	60.21%	59.81%	59.08%	61.23%	110.80%	101.57%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.30	1.12	1.32	1.30	1.40	2.40	2.26	-
P/RPS	1.09	0.93	1.08	1.04	2.02	3.71	3.47	-53.69%
YoY %	17.20%	-13.89%	3.85%	-48.51%	-45.55%	6.92%	-	-
Horiz. %	31.41%	26.80%	31.12%	29.97%	58.21%	106.92%	100.00%	-
P/EPS	10.51	8.96	9.79	8.31	20.90	27.15	24.04	-42.31%
YoY %	17.30%	-8.48%	17.81%	-60.24%	-23.02%	12.94%	-	-
Horiz. %	43.72%	37.27%	40.72%	34.57%	86.94%	112.94%	100.00%	-
EY	9.52	11.17	10.21	12.03	4.79	3.68	4.16	73.39%
YoY %	-14.77%	9.40%	-15.13%	151.15%	30.16%	-11.54%	-	-
Horiz. %	228.85%	268.51%	245.43%	289.18%	115.14%	88.46%	100.00%	-
DY	10.77	11.90	15.15	0.00	7.86	3.89	6.19	44.51%
YoY %	-9.50%	-21.45%	0.00%	0.00%	102.06%	-37.16%	-	-
Horiz. %	173.99%	192.25%	244.75%	0.00%	126.98%	62.84%	100.00%	-
P/NAPS	0.85	0.74	0.88	0.84	0.93	1.89	1.81	-39.49%
YoY %	14.86%	-15.91%	4.76%	-9.68%	-50.79%	4.42%	-	-
Horiz. %	46.96%	40.88%	48.62%	46.41%	51.38%	104.42%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	10/11/11	24/08/11	26/04/11	24/02/11	29/11/10	10/08/10	-
Price	1.28	1.17	1.17	1.30	1.25	1.40	2.28	-
P/RPS	1.08	0.97	0.95	1.04	1.80	2.16	3.50	-54.23%
YoY %	11.34%	2.11%	-8.65%	-42.22%	-16.67%	-38.29%	-	-
Horiz. %	30.86%	27.71%	27.14%	29.71%	51.43%	61.71%	100.00%	-
P/EPS	10.35	9.36	8.68	8.31	18.66	15.84	24.26	-43.24%
YoY %	10.58%	7.83%	4.45%	-55.47%	17.80%	-34.71%	-	-
Horiz. %	42.66%	38.58%	35.78%	34.25%	76.92%	65.29%	100.00%	-
EY	9.66	10.69	11.52	12.03	5.36	6.31	4.12	76.21%
YoY %	-9.64%	-7.20%	-4.24%	124.44%	-15.06%	53.16%	-	-
Horiz. %	234.47%	259.47%	279.61%	291.99%	130.10%	153.16%	100.00%	-
DY	10.94	11.40	17.09	0.00	8.80	6.67	6.14	46.81%
YoY %	-4.04%	-33.29%	0.00%	0.00%	31.93%	8.63%	-	-
Horiz. %	178.18%	185.67%	278.34%	0.00%	143.32%	108.63%	100.00%	-
P/NAPS	0.84	0.77	0.78	0.84	0.83	1.10	1.82	-40.19%
YoY %	9.09%	-1.28%	-7.14%	1.20%	-24.55%	-39.56%	-	-
Horiz. %	46.15%	42.31%	42.86%	46.15%	45.60%	60.44%	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