[GBAY] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	25,289	24,477	23,262	25,488	24,137	26,972	26,720	-0.91%
YoY %	3.32%	5.22%	-8.73%	5.60%	-10.51%	0.94%	-	-
Horiz. %	94.64%	91.61%	87.06%	95.39%	90.33%	100.94%	100.00%	-
PBT	4,124	4,197	3,350	4,213	4,264	4,968	5,029	-3.24%
YoY %	-1.74%	25.28%	-20.48%	-1.20%	-14.17%	-1.21%	-	-
Horiz. %	82.00%	83.46%	66.61%	83.77%	84.79%	98.79%	100.00%	-
Tax	-1,112	-1,066	-929	-734	-502	-785	-1,412	-3.89%
YoY %	-4.32%	-14.75%	-26.57%	-46.22%	36.05%	44.41%	-	-
Horiz. %	78.75%	75.50%	65.79%	51.98%	35.55%	55.59%	100.00%	-
NP	3,012	3,130	2,421	3,478	3,761	4,182	3,617	-3.00%
YoY %	-3.77%	29.29%	-30.39%	-7.52%	-10.07%	15.62%	-	-
Horiz. %	83.27%	86.54%	66.93%	96.16%	103.98%	115.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,012	3,130	2,421	3,478	3,761	4,182	3,617	-3.00%
YoY %	-3.77%	29.29%	-30.39%	-7.52%	-10.07%	15.62%	-	-
Horiz. %	83.27%	86.54%	66.93%	96.16%	103.98%	115.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	25.40%	27.73%	17.42%	11.77%	15.80%	28.08%	-
YoY %	6.14%	-8.40%	59.18%	48.00%	-25.51%	-43.73%	-	-
Horiz. %	96.01%	90.46%	98.75%	62.04%	41.92%	56.27%	100.00%	-
Total Cost	22,277	21,346	20,841	22,009	20,376	22,789	23,102	-0.60%
YoY %	4.36%	2.42%	-5.31%	8.01%	-10.59%	-1.35%	-	-
Horiz. %	96.43%	92.40%	90.21%	95.27%	88.20%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,848	30,358	29,427	49,976	51,934	53,578	52,046	-8.34%
YoY %	1.61%	3.16%	-41.12%	-3.77%	-3.07%	2.94%	-	-
Horiz. %	59.27%	58.33%	56.54%	96.02%	99.78%	102.94%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	2,554	2,561	2,581	3,672	2,360	2,453	1,912	4.93%
YoY %	-0.27%	-0.77%	-29.71%	55.59%	-3.79%	28.29%	-	-
Horiz. %	133.58%	133.94%	134.99%	192.05%	123.43%	128.29%	100.00%	-
Div Payout %	84.82%	81.83%	106.61%	105.58%	62.76%	58.67%	52.87%	-
YoY %	3.65%	-23.24%	0.98%	68.23%	6.97%	10.97%	-	-
Horiz. %	160.43%	154.78%	201.65%	199.70%	118.71%	110.97%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	30,848	30,358	29,427	49,976	51,934	53,578	52,046	-8.34%
YoY %	1.61%	3.16%	-41.12%	-3.77%	-3.07%	2.94%	-	-
Horiz. %	59.27%	58.33%	56.54%	96.02%	99.78%	102.94%	100.00%	-
NOSH	19,160	19,214	19,360	39,351	39,344	40,899	40,981	-11.89%
YoY %	-0.28%	-0.75%	-50.80%	0.02%	-3.80%	-0.20%	-	-
Horiz. %	46.75%	46.89%	47.24%	96.02%	96.01%	99.80%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	11.91%	12.79%	10.41%	13.65%	15.58%	15.51%	13.54%	-
YoY %	-6.88%	22.86%	-23.74%	-12.39%	0.45%	14.55%	-	-
Horiz. %	87.96%	94.46%	76.88%	100.81%	115.07%	114.55%	100.00%	-
ROE	9.76%	10.31%	8.23%	6.96%	7.24%	7.81%	6.95%	-
YoY %	-5.33%	25.27%	18.25%	-3.87%	-7.30%	12.37%	-	-
Horiz. %	140.43%	148.35%	118.42%	100.14%	104.17%	112.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	131.99	127.39	120.16	64.77	61.35	65.95	65.20	12.46%
YoY %	3.61%	6.02%	85.52%	5.57%	-6.97%	1.15%	-	-
Horiz. %	202.44%	195.38%	184.29%	99.34%	94.10%	101.15%	100.00%	-
EPS	15.72	16.29	12.51	8.84	9.56	10.23	8.83	10.08%
YoY %	-3.50%	30.22%	41.52%	-7.53%	-6.55%	15.86%	-	-
Horiz. %	178.03%	184.48%	141.68%	100.11%	108.27%	115.86%	100.00%	-
DPS	13.33	13.33	13.33	9.33	6.00	6.00	4.67	19.08%
YoY %	0.00%	0.00%	42.87%	55.50%	0.00%	28.48%	-	-
Horiz. %	285.44%	285.44%	285.44%	199.79%	128.48%	128.48%	100.00%	-
NAPS	1.61	1.58	1.52	1.27	1.32	1.31	1.27	4.02%
YoY %	1.90%	3.95%	19.69%	-3.79%	0.76%	3.15%	-	-
Horiz. %	126.77%	124.41%	119.69%	100.00%	103.94%	103.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 39,378
RPS	30.83	29.84	28.36	31.08	29.43	32.89	32.58	-0.91%
YoY %	3.32%	5.22%	-8.75%	5.61%	-10.52%	0.95%	-	-
Horiz. %	94.63%	91.59%	87.05%	95.40%	90.33%	100.95%	100.00%	-
EPS	3.67	3.82	2.95	4.24	4.59	5.10	4.41	-3.01%
YoY %	-3.93%	29.49%	-30.42%	-7.63%	-10.00%	15.65%	-	-
Horiz. %	83.22%	86.62%	66.89%	96.15%	104.08%	115.65%	100.00%	-
DPS	3.11	3.12	3.15	4.48	2.88	2.99	2.33	4.92%
YoY %	-0.32%	-0.95%	-29.69%	55.56%	-3.68%	28.33%	-	-
Horiz. %	133.48%	133.91%	135.19%	192.27%	123.61%	128.33%	100.00%	-
NAPS	0.3761	0.3702	0.3588	0.6093	0.6332	0.6533	0.6346	-8.34%
YoY %	1.59%	3.18%	-41.11%	-3.77%	-3.08%	2.95%	-	-
Horiz. %	59.27%	58.34%	56.54%	96.01%	99.78%	102.95%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.03	1.40	1.12	2.40	1.62	1.33	1.44	-
P/RPS	1.54	1.10	0.93	3.71	2.64	2.02	2.21	-5.83%
YoY %	40.00%	18.28%	-74.93%	40.53%	30.69%	-8.60%	-	-
Horiz. %	69.68%	49.77%	42.08%	167.87%	119.46%	91.40%	100.00%	-
P/EPS	12.91	8.59	8.96	27.15	16.95	13.01	16.31	-3.81%
YoY %	50.29%	-4.13%	-67.00%	60.18%	30.28%	-20.23%	-	-
Horiz. %	79.15%	52.67%	54.94%	166.46%	103.92%	79.77%	100.00%	-
EY	7.74	11.64	11.17	3.68	5.90	7.69	6.13	3.95%
YoY %	-33.51%	4.21%	203.53%	-37.63%	-23.28%	25.45%	-	-
Horiz. %	126.26%	189.89%	182.22%	60.03%	96.25%	125.45%	100.00%	-
DY	6.57	9.52	11.90	3.89	3.70	4.51	3.24	12.49%
YoY %	-30.99%	-20.00%	205.91%	5.14%	-17.96%	39.20%	-	-
Horiz. %	202.78%	293.83%	367.28%	120.06%	114.20%	139.20%	100.00%	-
P/NAPS	1.26	0.89	0.74	1.89	1.23	1.02	1.13	1.82%
YoY %	41.57%	20.27%	-60.85%	53.66%	20.59%	-9.73%	-	-
Horiz. %	111.50%	78.76%	65.49%	167.26%	108.85%	90.27%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	13/11/13	27/11/12	10/11/11	29/11/10	25/11/09	24/11/08	15/11/07	-
Price	2.10	1.40	1.17	1.40	1.72	1.34	1.30	-
P/RPS	1.59	1.10	0.97	2.16	2.80	2.03	1.99	-3.66%
YoY %	44.55%	13.40%	-55.09%	-22.86%	37.93%	2.01%	-	-
Horiz. %	79.90%	55.28%	48.74%	108.54%	140.70%	102.01%	100.00%	-
P/EPS	13.36	8.59	9.36	15.84	17.99	13.10	14.73	-1.61%
YoY %	55.53%	-8.23%	-40.91%	-11.95%	37.33%	-11.07%	-	-
Horiz. %	90.70%	58.32%	63.54%	107.54%	122.13%	88.93%	100.00%	-
EY	7.49	11.64	10.69	6.31	5.56	7.63	6.79	1.64%
YoY %	-35.65%	8.89%	69.41%	13.49%	-27.13%	12.37%	-	-
Horiz. %	110.31%	171.43%	157.44%	92.93%	81.89%	112.37%	100.00%	-
DY	6.35	9.52	11.40	6.67	3.49	4.48	3.59	9.96%
YoY %	-33.30%	-16.49%	70.91%	91.12%	-22.10%	24.79%	-	-
Horiz. %	176.88%	265.18%	317.55%	185.79%	97.21%	124.79%	100.00%	-
P/NAPS	1.30	0.89	0.77	1.10	1.30	1.02	1.02	4.12%
YoY %	46.07%	15.58%	-30.00%	-15.38%	27.45%	0.00%	-	-
Horiz. %	127.45%	87.25%	75.49%	107.84%	127.45%	100.00%	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