[GBAY] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	23,397	24,128	24,660	25,066	25,265	25,217	25,262	-4.97%
YoY %	-3.03%	-2.16%	-1.62%	-0.79%	0.19%	-0.18%	-	-
Horiz. %	92.62%	95.51%	97.62%	99.22%	100.01%	99.82%	100.00%	-
PBT	2,537	2,921	3,201	3,184	862	959	1,081	76.51%
YoY %	-13.15%	-8.75%	0.53%	269.37%	-10.11%	-11.29%	-	-
Horiz. %	234.69%	270.21%	296.11%	294.54%	79.74%	88.71%	100.00%	-
Tax	-911	-1,045	-979	-765	-621	-438	-523	44.72%
YoY %	12.82%	-6.74%	-27.97%	-23.19%	-41.78%	16.25%	-	-
Horiz. %	174.19%	199.81%	187.19%	146.27%	118.74%	83.75%	100.00%	-
NP	1,626	1,876	2,222	2,419	241	521	558	103.88%
YoY %	-13.33%	-15.57%	-8.14%	903.73%	-53.74%	-6.63%	-	-
Horiz. %	291.40%	336.20%	398.21%	433.51%	43.19%	93.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,626	1,876	2,222	2,419	241	521	558	103.88%
YoY %	-13.33%	-15.57%	-8.14%	903.73%	-53.74%	-6.63%	-	-
Horiz. %	291.40%	336.20%	398.21%	433.51%	43.19%	93.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.91%	35.78%	30.58%	24.03%	72.04%	45.67%	48.38%	-
YoY %	0.36%	17.00%	27.26%	-66.64%	57.74%	-5.60%	-	-
Horiz. %	74.22%	73.96%	63.21%	49.67%	148.90%	94.40%	100.00%	-
Total Cost	21,771	22,252	22,438	22,647	25,024	24,696	24,704	-8.07%
YoY %	-2.16%	-0.83%	-0.92%	-9.50%	1.33%	-0.03%	-	-
Horiz. %	88.13%	90.07%	90.83%	91.67%	101.30%	99.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,475	29,042	30,127	54,132	50,010	49,118	50,409	-30.05%
YoY %	1.49%	-3.60%	-44.35%	8.24%	1.82%	-2.56%	-	-
Horiz. %	58.47%	57.61%	59.77%	107.39%	99.21%	97.44%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	3,370	3,370	4,184	4,184	2,750	2,750	1,771	53.49%
YoY %	0.00%	-19.46%	0.00%	52.15%	0.00%	55.28%	-	-
Horiz. %	190.29%	190.29%	236.25%	236.25%	155.28%	155.28%	100.00%	-
Div Payout %	207.27%	179.64%	188.33%	172.99%	1,141.35%	527.96%	317.45%	-
YoY %	15.38%	-4.61%	8.87%	-84.84%	116.18%	66.31%	-	-
Horiz. %	65.29%	56.59%	59.33%	54.49%	359.54%	166.31%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	29,475	29,042	30,127	54,132	50,010	49,118	50,409	-30.05%
YoY %	1.49%	-3.60%	-44.35%	8.24%	1.82%	-2.56%	-	-
Horiz. %	58.47%	57.61%	59.77%	107.39%	99.21%	97.44%	100.00%	-
NOSH	19,391	19,361	19,437	35,849	39,378	39,295	39,382	-37.61%
YoY %	0.15%	-0.39%	-45.78%	-8.96%	0.21%	-0.22%	-	-
Horiz. %	49.24%	49.16%	49.36%	91.03%	99.99%	99.78%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	6.95%	7.78%	9.01%	9.65%	0.95%	2.07%	2.21%	-
YoY %	-10.67%	-13.65%	-6.63%	915.79%	-54.11%	-6.33%	-	-
Horiz. %	314.48%	352.04%	407.69%	436.65%	42.99%	93.67%	100.00%	-
ROE	5.52%	6.46%	7.38%	4.47%	0.48%	1.06%	1.11%	-
YoY %	-14.55%	-12.47%	65.10%	831.25%	-54.72%	-4.50%	-	-
Horiz. %	497.30%	581.98%	664.86%	402.70%	43.24%	95.50%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	120.66	124.62	126.87	69.92	64.16	64.17	64.14	52.33%
YoY %	-3.18%	-1.77%	81.45%	8.98%	-0.02%	0.05%	-	-
Horiz. %	188.12%	194.29%	197.80%	109.01%	100.03%	100.05%	100.00%	-
EPS	8.39	9.69	11.43	6.75	0.61	1.33	1.42	226.47%
YoY %	-13.42%	-15.22%	69.33%	1,006.56%	-54.14%	-6.34%	-	-
Horiz. %	590.85%	682.39%	804.93%	475.35%	42.96%	93.66%	100.00%	-
DPS	17.38	17.41	21.53	11.67	7.00	7.00	4.50	145.96%
YoY %	-0.17%	-19.14%	84.49%	66.71%	0.00%	55.56%	-	-
Horiz. %	386.22%	386.89%	478.44%	259.33%	155.56%	155.56%	100.00%	-
NAPS	1.52	1.50	1.55	1.51	1.27	1.25	1.28	12.12%
YoY %	1.33%	-3.23%	2.65%	18.90%	1.60%	-2.34%	-	-
Horiz. %	118.75%	117.19%	121.09%	117.97%	99.22%	97.66%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 35,849
RPS	28.53	29.42	30.07	30.56	30.80	30.75	30.80	-4.97%
YoY %	-3.03%	-2.16%	-1.60%	-0.78%	0.16%	-0.16%	-	-
Horiz. %	92.63%	95.52%	97.63%	99.22%	100.00%	99.84%	100.00%	-
EPS	1.98	2.29	2.71	2.95	0.29	0.64	0.68	103.77%
YoY %	-13.54%	-15.50%	-8.14%	917.24%	-54.69%	-5.88%	-	-
Horiz. %	291.18%	336.76%	398.53%	433.82%	42.65%	94.12%	100.00%	-
DPS	4.11	4.11	5.10	5.10	3.35	3.35	2.16	53.49%
YoY %	0.00%	-19.41%	0.00%	52.24%	0.00%	55.09%	-	-
Horiz. %	190.28%	190.28%	236.11%	236.11%	155.09%	155.09%	100.00%	-
NAPS	0.3594	0.3541	0.3673	0.66	0.6098	0.5989	0.6146	-30.04%
YoY %	1.50%	-3.59%	-44.35%	8.23%	1.82%	-2.55%	-	-
Horiz. %	58.48%	57.61%	59.76%	107.39%	99.22%	97.45%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.12	1.32	1.30	1.40	2.40	2.26	1.95	-
P/RPS	0.93	1.06	1.02	2.00	3.74	3.52	3.04	-54.56%
YoY %	-12.26%	3.92%	-49.00%	-46.52%	6.25%	15.79%	-	-
Horiz. %	30.59%	34.87%	33.55%	65.79%	123.03%	115.79%	100.00%	-
P/EPS	13.36	13.62	11.37	20.75	392.15	170.45	137.63	-78.84%
YoY %	-1.91%	19.79%	-45.20%	-94.71%	130.07%	23.85%	-	-
Horiz. %	9.71%	9.90%	8.26%	15.08%	284.93%	123.85%	100.00%	-
EY	7.49	7.34	8.79	4.82	0.26	0.59	0.73	371.51%
YoY %	2.04%	-16.50%	82.37%	1,753.85%	-55.93%	-19.18%	-	-
Horiz. %	1,026.03%	1,005.48%	1,204.11%	660.27%	35.62%	80.82%	100.00%	-
DY	15.52	13.19	16.56	8.34	2.92	3.10	2.31	255.64%
YoY %	17.66%	-20.35%	98.56%	185.62%	-5.81%	34.20%	-	-
Horiz. %	671.86%	571.00%	716.88%	361.04%	126.41%	134.20%	100.00%	-
P/NAPS	0.74	0.88	0.84	0.93	1.89	1.81	1.52	-38.08%
YoY %	-15.91%	4.76%	-9.68%	-50.79%	4.42%	19.08%	-	-
Horiz. %	48.68%	57.89%	55.26%	61.18%	124.34%	119.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	10/11/11	24/08/11	26/04/11	24/02/11	29/11/10	10/08/10	27/04/10	-
Price	1.17	1.17	1.30	1.25	1.40	2.28	2.06	-
P/RPS	0.97	0.94	1.02	1.79	2.18	3.55	3.21	-54.93%
YoY %	3.19%	-7.84%	-43.02%	-17.89%	-38.59%	10.59%	-	-
Horiz. %	30.22%	29.28%	31.78%	55.76%	67.91%	110.59%	100.00%	-
P/EPS	13.95	12.08	11.37	18.52	228.75	171.96	145.39	-79.01%
YoY %	15.48%	6.24%	-38.61%	-91.90%	33.03%	18.27%	-	-
Horiz. %	9.59%	8.31%	7.82%	12.74%	157.34%	118.27%	100.00%	-
EY	7.17	8.28	8.79	5.40	0.44	0.58	0.69	375.51%
YoY %	-13.41%	-5.80%	62.78%	1,127.27%	-24.14%	-15.94%	-	-
Horiz. %	1,039.13%	1,200.00%	1,273.91%	782.61%	63.77%	84.06%	100.00%	-
DY	14.85	14.88	16.56	9.34	5.00	3.07	2.18	258.92%
YoY %	-0.20%	-10.14%	77.30%	86.80%	62.87%	40.83%	-	-
Horiz. %	681.19%	682.57%	759.63%	428.44%	229.36%	140.83%	100.00%	-
P/NAPS	0.77	0.78	0.84	0.83	1.10	1.82	1.61	-38.81%
YoY %	-1.28%	-7.14%	1.20%	-24.55%	-39.56%	13.04%	-	-
Horiz. %	47.83%	48.45%	52.17%	51.55%	68.32%	113.04%	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