[GBAY] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	25,932	26,238	25,552	23,772	25,648	23,718	27,624	-1.04%
YoY %	-1.17%	2.68%	7.49%	-7.31%	8.14%	-14.14%	-	-
Horiz. %	93.87%	94.98%	92.50%	86.06%	92.85%	85.86%	100.00%	-
PBT	3,064	4,564	4,626	3,614	4,142	4,022	5,002	-7.84%
YoY %	-32.87%	-1.34%	28.00%	-12.75%	2.98%	-19.59%	-	-
Horiz. %	61.26%	91.24%	92.48%	72.25%	82.81%	80.41%	100.00%	-
Tax	-962	-1,246	-1,184	-1,002	-442	-462	-1,148	-2.90%
YoY %	22.79%	-5.24%	-18.16%	-126.70%	4.33%	59.76%	-	-
Horiz. %	83.80%	108.54%	103.14%	87.28%	38.50%	40.24%	100.00%	-
NP	2,102	3,318	3,442	2,612	3,700	3,560	3,854	-9.60%
YoY %	-36.65%	-3.60%	31.78%	-29.41%	3.93%	-7.63%	-	-
Horiz. %	54.54%	86.09%	89.31%	67.77%	96.00%	92.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,102	3,318	3,442	2,612	3,700	3,560	3,854	-9.60%
YoY %	-36.65%	-3.60%	31.78%	-29.41%	3.93%	-7.63%	-	-
Horiz. %	54.54%	86.09%	89.31%	67.77%	96.00%	92.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.40%	27.30%	25.59%	27.73%	10.67%	11.49%	22.95%	-
YoY %	15.02%	6.68%	-7.72%	159.89%	-7.14%	-49.93%	-	-
Horiz. %	136.82%	118.95%	111.50%	120.83%	46.49%	50.07%	100.00%	-
Total Cost	23,830	22,920	22,110	21,160	21,948	20,158	23,770	0.04%
YoY %	3.97%	3.66%	4.49%	-3.59%	8.88%	-15.20%	-	-
Horiz. %	100.25%	96.42%	93.02%	89.02%	92.33%	84.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,001	30,076	29,612	29,065	49,202	52,769	54,530	-9.47%
YoY %	-0.25%	1.57%	1.88%	-40.93%	-6.76%	-3.23%	-	-
Horiz. %	55.02%	55.15%	54.30%	53.30%	90.23%	96.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	3,057	3,831	3,845	3,875	5,510	3,544	-	-
YoY %	-20.20%	-0.36%	-0.77%	-29.67%	55.47%	0.00%	-	-
Horiz. %	86.26%	108.10%	108.49%	109.34%	155.47%	100.00%	-	-
Div Payout %	145.45%	115.47%	111.73%	148.37%	148.94%	99.56%	-	-
YoY %	25.96%	3.35%	-24.70%	-0.38%	49.60%	0.00%	-	-
Horiz. %	146.09%	115.98%	112.22%	149.03%	149.60%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	30,001	30,076	29,612	29,065	49,202	52,769	54,530	-9.47%
YoY %	-0.25%	1.57%	1.88%	-40.93%	-6.76%	-3.23%	-	-
Horiz. %	55.02%	55.15%	54.30%	53.30%	90.23%	96.77%	100.00%	-
NOSH	19,109	19,157	19,229	19,376	39,361	39,380	41,000	-11.94%
YoY %	-0.25%	-0.37%	-0.76%	-50.77%	-0.05%	-3.95%	-	-
Horiz. %	46.61%	46.72%	46.90%	47.26%	96.00%	96.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.11%	12.65%	13.47%	10.99%	14.43%	15.01%	13.95%	-
YoY %	-35.89%	-6.09%	22.57%	-23.84%	-3.86%	7.60%	-	-
Horiz. %	58.14%	90.68%	96.56%	78.78%	103.44%	107.60%	100.00%	-
ROE	7.01%	11.03%	11.62%	8.99%	7.52%	6.75%	7.07%	-
YoY %	-36.45%	-5.08%	29.25%	19.55%	11.41%	-4.53%	-	-
Horiz. %	99.15%	156.01%	164.36%	127.16%	106.36%	95.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	135.71	136.96	132.88	122.68	65.16	60.23	67.38	12.37%
YoY %	-0.91%	3.07%	8.31%	88.28%	8.19%	-10.61%	-	-
Horiz. %	201.41%	203.27%	197.21%	182.07%	96.71%	89.39%	100.00%	-
EPS	11.00	17.32	17.90	13.48	9.40	9.04	9.40	2.65%
YoY %	-36.49%	-3.24%	32.79%	43.40%	3.98%	-3.83%	-	-
Horiz. %	117.02%	184.26%	190.43%	143.40%	100.00%	96.17%	100.00%	-
DPS	16.00	20.00	20.00	20.00	14.00	9.00	0.00	-
YoY %	-20.00%	0.00%	0.00%	42.86%	55.56%	0.00%	-	-
Horiz. %	177.78%	222.22%	222.22%	222.22%	155.56%	100.00%	-	-
NAPS	1.57	1.57	1.54	1.50	1.25	1.34	1.33	2.80%
YoY %	0.00%	1.95%	2.67%	20.00%	-6.72%	0.75%	-	-
Horiz. %	118.05%	118.05%	115.79%	112.78%	93.98%	100.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 19,361
RPS	31.62	31.99	31.15	28.98	31.27	28.92	33.68	-1.04%
YoY %	-1.16%	2.70%	7.49%	-7.32%	8.13%	-14.13%	-	-
Horiz. %	93.88%	94.98%	92.49%	86.05%	92.84%	85.87%	100.00%	-
EPS	2.56	4.05	4.20	3.18	4.51	4.34	4.70	-9.62%
YoY %	-36.79%	-3.57%	32.08%	-29.49%	3.92%	-7.66%	-	-
Horiz. %	54.47%	86.17%	89.36%	67.66%	95.96%	92.34%	100.00%	-
DPS	3.73	4.67	4.69	4.73	6.72	4.32	0.00	-
YoY %	-20.13%	-0.43%	-0.85%	-29.61%	55.56%	0.00%	-	-
Horiz. %	86.34%	108.10%	108.56%	109.49%	155.56%	100.00%	-	-
NAPS	0.3658	0.3667	0.3611	0.3544	0.5999	0.6434	0.6649	-9.47%
YoY %	-0.25%	1.55%	1.89%	-40.92%	-6.76%	-3.23%	-	-
Horiz. %	55.02%	55.15%	54.31%	53.30%	90.22%	96.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.10	1.94	1.46	1.32	2.26	1.46	1.40	-
P/RPS	1.55	1.42	1.10	1.08	3.47	2.42	2.08	-4.78%
YoY %	9.15%	29.09%	1.85%	-68.88%	43.39%	16.35%	-	-
Horiz. %	74.52%	68.27%	52.88%	51.92%	166.83%	116.35%	100.00%	-
P/EPS	19.09	11.20	8.16	9.79	24.04	16.15	14.89	4.22%
YoY %	70.45%	37.25%	-16.65%	-59.28%	48.85%	8.46%	-	-
Horiz. %	128.21%	75.22%	54.80%	65.75%	161.45%	108.46%	100.00%	-
EY	5.24	8.93	12.26	10.21	4.16	6.19	6.71	-4.03%
YoY %	-41.32%	-27.16%	20.08%	145.43%	-32.79%	-7.75%	-	-
Horiz. %	78.09%	133.08%	182.71%	152.16%	62.00%	92.25%	100.00%	-
DY	7.62	10.31	13.70	15.15	6.19	6.16	0.00	-
YoY %	-26.09%	-24.74%	-9.57%	144.75%	0.49%	0.00%	-	-
Horiz. %	123.70%	167.37%	222.40%	245.94%	100.49%	100.00%	-	-
P/NAPS	1.34	1.24	0.95	0.88	1.81	1.09	1.05	4.14%
YoY %	8.06%	30.53%	7.95%	-51.38%	66.06%	3.81%	-	-
Horiz. %	127.62%	118.10%	90.48%	83.81%	172.38%	103.81%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	28/08/12	24/08/11	10/08/10	26/08/09	26/08/08	-
Price	2.03	1.78	1.35	1.17	2.28	1.60	1.36	-
P/RPS	1.50	1.30	1.02	0.95	3.50	2.66	2.02	-4.83%
YoY %	15.38%	27.45%	7.37%	-72.86%	31.58%	31.68%	-	-
Horiz. %	74.26%	64.36%	50.50%	47.03%	173.27%	131.68%	100.00%	-
P/EPS	18.45	10.28	7.54	8.68	24.26	17.70	14.47	4.13%
YoY %	79.47%	36.34%	-13.13%	-64.22%	37.06%	22.32%	-	-
Horiz. %	127.51%	71.04%	52.11%	59.99%	167.66%	122.32%	100.00%	-
EY	5.42	9.73	13.26	11.52	4.12	5.65	6.91	-3.96%
YoY %	-44.30%	-26.62%	15.10%	179.61%	-27.08%	-18.23%	-	-
Horiz. %	78.44%	140.81%	191.90%	166.71%	59.62%	81.77%	100.00%	-
DY	7.88	11.24	14.81	17.09	6.14	5.63	0.00	-
YoY %	-29.89%	-24.11%	-13.34%	178.34%	9.06%	0.00%	-	-
Horiz. %	139.96%	199.64%	263.06%	303.55%	109.06%	100.00%	-	-
P/NAPS	1.29	1.13	0.88	0.78	1.82	1.19	1.02	3.98%
YoY %	14.16%	28.41%	12.82%	-57.14%	52.94%	16.67%	-	-
Horiz. %	126.47%	110.78%	86.27%	76.47%	178.43%	116.67%	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