[GCB] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	512,139	464,111	424,963	406,363	394,211	379,780	373,228	23.45%
YoY %	10.35%	9.21%	4.58%	3.08%	3.80%	1.76%	-	-
Horiz. %	137.22%	124.35%	113.86%	108.88%	105.62%	101.76%	100.00%	-
PBT	15,253	17,619	20,790	20,762	21,967	20,910	19,012	-13.64%
YoY %	-13.43%	-15.25%	0.13%	-5.49%	5.05%	9.98%	-	-
Horiz. %	80.23%	92.67%	109.35%	109.20%	115.54%	109.98%	100.00%	-
Tax	-3,152	-3,311	-3,490	-2,833	-3,174	-3,079	-3,137	0.31%
YoY %	4.80%	5.13%	-23.19%	10.74%	-3.09%	1.85%	-	-
Horiz. %	100.48%	105.55%	111.25%	90.31%	101.18%	98.15%	100.00%	-
NP	12,101	14,308	17,300	17,929	18,793	17,831	15,875	-16.54%
YoY %	-15.42%	-17.29%	-3.51%	-4.60%	5.40%	12.32%	-	-
Horiz. %	76.23%	90.13%	108.98%	112.94%	118.38%	112.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,857	14,211	17,070	17,652	18,612	17,561	15,678	-16.97%
YoY %	-16.56%	-16.75%	-3.30%	-5.16%	5.98%	12.01%	-	-
Horiz. %	75.63%	90.64%	108.88%	112.59%	118.71%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.66%	18.79%	16.79%	13.65%	14.45%	14.73%	16.50%	-
YoY %	9.95%	11.91%	23.00%	-5.54%	-1.90%	-10.73%	-	-
Horiz. %	125.21%	113.88%	101.76%	82.73%	87.58%	89.27%	100.00%	-
Total Cost	500,038	449,803	407,663	388,434	375,418	361,949	357,353	25.07%
YoY %	11.17%	10.34%	4.95%	3.47%	3.72%	1.29%	-	-
Horiz. %	139.93%	125.87%	114.08%	108.70%	105.06%	101.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,964	94,958	94,759	96,701	93,469	88,281	85,667	9.34%
YoY %	3.17%	0.21%	-2.01%	3.46%	5.88%	3.05%	-	-
Horiz. %	114.35%	110.85%	110.61%	112.88%	109.11%	103.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	5,998	5,998	7,923	10,321	10,322	10,322	12,021	-37.06%
YoY %	0.00%	-24.30%	-23.23%	-0.01%	0.00%	-14.13%	-	-
Horiz. %	49.90%	49.90%	65.91%	85.86%	85.87%	85.87%	100.00%	-
Div Payout %	50.59%	42.21%	46.42%	58.47%	55.46%	58.78%	76.68%	-
YoY %	19.85%	-9.07%	-20.61%	5.43%	-5.65%	-23.34%	-	-
Horiz. %	65.98%	55.05%	60.54%	76.25%	72.33%	76.66%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	97,964	94,958	94,759	96,701	93,469	88,281	85,667	9.34%
YoY %	3.17%	0.21%	-2.01%	3.46%	5.88%	3.05%	-	-
Horiz. %	114.35%	110.85%	110.61%	112.88%	109.11%	103.05%	100.00%	-
NOSH	240,818	240,097	239,411	239,657	240,528	240,288	239,830	0.27%
YoY %	0.30%	0.29%	-0.10%	-0.36%	0.10%	0.19%	-	-
Horiz. %	100.41%	100.11%	99.83%	99.93%	100.29%	100.19%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	2.36%	3.08%	4.07%	4.41%	4.77%	4.70%	4.25%	-
YoY %	-23.38%	-24.32%	-7.71%	-7.55%	1.49%	10.59%	-	-
Horiz. %	55.53%	72.47%	95.76%	103.76%	112.24%	110.59%	100.00%	-
ROE	12.10%	14.97%	18.01%	18.25%	19.91%	19.89%	18.30%	-
YoY %	-19.17%	-16.88%	-1.32%	-8.34%	0.10%	8.69%	-	-
Horiz. %	66.12%	81.80%	98.42%	99.73%	108.80%	108.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	212.67	193.30	177.50	169.56	163.89	158.05	155.62	23.12%
YoY %	10.02%	8.90%	4.68%	3.46%	3.70%	1.56%	-	-
Horiz. %	136.66%	124.21%	114.06%	108.96%	105.31%	101.56%	100.00%	-
EPS	4.92	5.92	7.13	7.37	7.74	7.31	6.54	-17.26%
YoY %	-16.89%	-16.97%	-3.26%	-4.78%	5.88%	11.77%	-	-
Horiz. %	75.23%	90.52%	109.02%	112.69%	118.35%	111.77%	100.00%	-
DPS	2.50	2.50	3.30	4.30	4.30	4.30	5.00	-36.97%
YoY %	0.00%	-24.24%	-23.26%	0.00%	0.00%	-14.00%	-	-
Horiz. %	50.00%	50.00%	66.00%	86.00%	86.00%	86.00%	100.00%	-
NAPS	0.4068	0.3955	0.3958	0.4035	0.3886	0.3674	0.3572	9.04%
YoY %	2.86%	-0.08%	-1.91%	3.83%	5.77%	2.86%	-	-
Horiz. %	113.89%	110.72%	110.81%	112.96%	108.79%	102.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 239,657
RPS	43.59	39.50	36.17	34.59	33.55	32.32	31.77	23.45%
YoY %	10.35%	9.21%	4.57%	3.10%	3.81%	1.73%	-	-
Horiz. %	137.20%	124.33%	113.85%	108.88%	105.60%	101.73%	100.00%	-
EPS	1.01	1.21	1.45	1.50	1.58	1.49	1.33	-16.74%
YoY %	-16.53%	-16.55%	-3.33%	-5.06%	6.04%	12.03%	-	-
Horiz. %	75.94%	90.98%	109.02%	112.78%	118.80%	112.03%	100.00%	-
DPS	0.51	0.51	0.67	0.88	0.88	0.88	1.02	-36.97%
YoY %	0.00%	-23.88%	-23.86%	0.00%	0.00%	-13.73%	-	-
Horiz. %	50.00%	50.00%	65.69%	86.27%	86.27%	86.27%	100.00%	-
NAPS	0.0834	0.0808	0.0807	0.0823	0.0796	0.0751	0.0729	9.37%
YoY %	3.22%	0.12%	-1.94%	3.39%	5.99%	3.02%	-	-
Horiz. %	114.40%	110.84%	110.70%	112.89%	109.19%	103.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.30	0.40	0.41	0.39	0.40	0.32	0.29	-
P/RPS	0.14	0.21	0.23	0.23	0.24	0.20	0.19	-18.40%
YoY %	-33.33%	-8.70%	0.00%	-4.17%	20.00%	5.26%	-	-
Horiz. %	73.68%	110.53%	121.05%	121.05%	126.32%	105.26%	100.00%	-
P/EPS	6.09	6.76	5.75	5.29	5.17	4.38	4.44	23.42%
YoY %	-9.91%	17.57%	8.70%	2.32%	18.04%	-1.35%	-	-
Horiz. %	137.16%	152.25%	129.50%	119.14%	116.44%	98.65%	100.00%	-
EY	16.41	14.80	17.39	18.89	19.34	22.84	22.54	-19.05%
YoY %	10.88%	-14.89%	-7.94%	-2.33%	-15.32%	1.33%	-	-
Horiz. %	72.80%	65.66%	77.15%	83.81%	85.80%	101.33%	100.00%	-
DY	8.33	6.25	8.05	11.03	10.75	13.44	17.24	-38.39%
YoY %	33.28%	-22.36%	-27.02%	2.60%	-20.01%	-22.04%	-	-
Horiz. %	48.32%	36.25%	46.69%	63.98%	62.35%	77.96%	100.00%	-
P/NAPS	0.74	1.01	1.04	0.97	1.03	0.87	0.81	-5.84%
YoY %	-26.73%	-2.88%	7.22%	-5.83%	18.39%	7.41%	-	-
Horiz. %	91.36%	124.69%	128.40%	119.75%	127.16%	107.41%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	29/02/08	28/11/07	29/08/07	18/05/07	26/02/07	22/11/06	-
Price	0.27	0.35	0.42	0.43	0.38	0.45	0.33	-
P/RPS	0.13	0.18	0.24	0.25	0.23	0.28	0.21	-27.34%
YoY %	-27.78%	-25.00%	-4.00%	8.70%	-17.86%	33.33%	-	-
Horiz. %	61.90%	85.71%	114.29%	119.05%	109.52%	133.33%	100.00%	-
P/EPS	5.48	5.91	5.89	5.84	4.91	6.16	5.05	5.59%
YoY %	-7.28%	0.34%	0.86%	18.94%	-20.29%	21.98%	-	-
Horiz. %	108.51%	117.03%	116.63%	115.64%	97.23%	121.98%	100.00%	-
EY	18.24	16.91	16.98	17.13	20.36	16.24	19.81	-5.35%
YoY %	7.87%	-0.41%	-0.88%	-15.86%	25.37%	-18.02%	-	-
Horiz. %	92.07%	85.36%	85.71%	86.47%	102.78%	81.98%	100.00%	-
DY	9.26	7.14	7.86	10.00	11.32	9.56	15.15	-27.95%
YoY %	29.69%	-9.16%	-21.40%	-11.66%	18.41%	-36.90%	-	-
Horiz. %	61.12%	47.13%	51.88%	66.01%	74.72%	63.10%	100.00%	-
P/NAPS	0.66	0.88	1.06	1.07	0.98	1.22	0.92	-19.84%
YoY %	-25.00%	-16.98%	-0.93%	9.18%	-19.67%	32.61%	-	-
Horiz. %	71.74%	95.65%	115.22%	116.30%	106.52%	132.61%	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