[GCB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	990,362	836,296	424,839	544,024	316,415	271,232	310,699	21.30%
YoY %	18.42%	96.85%	-21.91%	71.93%	16.66%	-12.70%	-	-
Horiz. %	318.75%	269.17%	136.74%	175.10%	101.84%	87.30%	100.00%	-
PBT	107,850	79,359	11,359	9,681	14,572	14,692	15,699	37.85%
YoY %	35.90%	598.64%	17.33%	-33.56%	-0.82%	-6.41%	-	-
Horiz. %	686.99%	505.50%	72.35%	61.67%	92.82%	93.59%	100.00%	-
Tax	-16,103	-22,233	-3,158	-2,272	-2,287	-1,876	-1,721	45.13%
YoY %	27.57%	-604.02%	-39.00%	0.66%	-21.91%	-9.01%	-	-
Horiz. %	935.68%	1,291.87%	183.50%	132.02%	132.89%	109.01%	100.00%	-
NP	91,747	57,126	8,201	7,409	12,285	12,816	13,978	36.81%
YoY %	60.60%	596.57%	10.69%	-39.69%	-4.14%	-8.31%	-	-
Horiz. %	656.37%	408.69%	58.67%	53.00%	87.89%	91.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,473	57,108	7,595	7,299	12,166	12,656	13,978	36.49%
YoY %	58.42%	651.92%	4.06%	-40.00%	-3.87%	-9.46%	-	-
Horiz. %	647.25%	408.56%	54.34%	52.22%	87.04%	90.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.93%	28.02%	27.80%	23.47%	15.69%	12.77%	10.96%	-
YoY %	-46.72%	0.79%	18.45%	49.59%	22.87%	16.51%	-	-
Horiz. %	136.22%	255.66%	253.65%	214.14%	143.16%	116.51%	100.00%	-
Total Cost	898,615	779,170	416,638	536,615	304,130	258,416	296,721	20.27%
YoY %	15.33%	87.01%	-22.36%	76.44%	17.69%	-12.91%	-	-
Horiz. %	302.85%	262.59%	140.41%	180.85%	102.50%	87.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,405	145,409	103,613	100,865	94,976	85,782	73,368	22.61%
YoY %	71.52%	40.34%	2.72%	6.20%	10.72%	16.92%	-	-
Horiz. %	339.94%	198.19%	141.22%	137.48%	129.45%	116.92%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	31,811	11,109	3,001	1,200	2,399	4,803	2,791	49.98%
YoY %	186.35%	270.18%	150.08%	-49.98%	-50.05%	72.09%	-	-
Horiz. %	1,139.77%	398.03%	107.52%	43.00%	85.95%	172.09%	100.00%	-
Div Payout %	35.16%	19.45%	39.52%	16.45%	19.72%	37.95%	19.97%	-
YoY %	80.77%	-50.78%	140.24%	-16.58%	-48.04%	90.04%	-	-
Horiz. %	176.06%	97.40%	197.90%	82.37%	98.75%	190.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	249,405	145,409	103,613	100,865	94,976	85,782	73,368	22.61%
YoY %	71.52%	40.34%	2.72%	6.20%	10.72%	16.92%	-	-
Horiz. %	339.94%	198.19%	141.22%	137.48%	129.45%	116.92%	100.00%	-
NOSH	318,118	239,949	240,123	240,098	239,960	240,151	214,715	6.76%
YoY %	32.58%	-0.07%	0.01%	0.06%	-0.08%	11.85%	-	-
Horiz. %	148.16%	111.75%	111.83%	111.82%	111.76%	111.85%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	9.26%	6.83%	1.93%	1.36%	3.88%	4.73%	4.50%	-
YoY %	35.58%	253.89%	41.91%	-64.95%	-17.97%	5.11%	-	-
Horiz. %	205.78%	151.78%	42.89%	30.22%	86.22%	105.11%	100.00%	-
ROE	36.28%	39.27%	7.33%	7.24%	12.81%	14.75%	19.05%	-
YoY %	-7.61%	435.74%	1.24%	-43.48%	-13.15%	-22.57%	-	-
Horiz. %	190.45%	206.14%	38.48%	38.01%	67.24%	77.43%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	311.32	348.53	176.93	226.58	131.86	112.94	144.70	13.61%
YoY %	-10.68%	96.99%	-21.91%	71.83%	16.75%	-21.95%	-	-
Horiz. %	215.15%	240.86%	122.27%	156.59%	91.13%	78.05%	100.00%	-
EPS	28.44	23.80	3.16	3.04	5.07	5.27	6.51	27.84%
YoY %	19.50%	653.16%	3.95%	-40.04%	-3.80%	-19.05%	-	-
Horiz. %	436.87%	365.59%	48.54%	46.70%	77.88%	80.95%	100.00%	-
DPS	10.00	4.63	1.25	0.50	1.00	2.00	1.30	40.47%
YoY %	115.98%	270.40%	150.00%	-50.00%	-50.00%	53.85%	-	-
Horiz. %	769.23%	356.15%	96.15%	38.46%	76.92%	153.85%	100.00%	-
NAPS	0.784	0.606	0.4315	0.4201	0.3958	0.3572	0.3417	14.83%
YoY %	29.37%	40.44%	2.71%	6.14%	10.81%	4.54%	-	-
Horiz. %	229.44%	177.35%	126.28%	122.94%	115.83%	104.54%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 238,450
RPS	84.29	71.18	36.16	46.30	26.93	23.09	26.44	21.30%
YoY %	18.42%	96.85%	-21.90%	71.93%	16.63%	-12.67%	-	-
Horiz. %	318.80%	269.21%	136.76%	175.11%	101.85%	87.33%	100.00%	-
EPS	7.70	4.86	0.65	0.62	1.04	1.08	1.19	36.48%
YoY %	58.44%	647.69%	4.84%	-40.38%	-3.70%	-9.24%	-	-
Horiz. %	647.06%	408.40%	54.62%	52.10%	87.39%	90.76%	100.00%	-
DPS	2.71	0.95	0.26	0.10	0.20	0.41	0.24	49.75%
YoY %	185.26%	265.38%	160.00%	-50.00%	-51.22%	70.83%	-	-
Horiz. %	1,129.17%	395.83%	108.33%	41.67%	83.33%	170.83%	100.00%	-
NAPS	0.2123	0.1238	0.0882	0.0858	0.0808	0.073	0.0624	22.62%
YoY %	71.49%	40.36%	2.80%	6.19%	10.68%	16.99%	-	-
Horiz. %	340.22%	198.40%	141.35%	137.50%	129.49%	116.99%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.37	0.77	0.26	0.30	0.41	0.29	0.31	-
P/RPS	0.44	0.22	0.15	0.13	0.31	0.26	0.21	13.11%
YoY %	100.00%	46.67%	15.38%	-58.06%	19.23%	23.81%	-	-
Horiz. %	209.52%	104.76%	71.43%	61.90%	147.62%	123.81%	100.00%	-
P/EPS	4.82	3.24	8.22	9.87	8.09	5.50	4.76	0.20%
YoY %	48.77%	-60.58%	-16.72%	22.00%	47.09%	15.55%	-	-
Horiz. %	101.26%	68.07%	172.69%	207.35%	169.96%	115.55%	100.00%	-
EY	20.76	30.91	12.17	10.13	12.37	18.17	21.00	-0.19%
YoY %	-32.84%	153.99%	20.14%	-18.11%	-31.92%	-13.48%	-	-
Horiz. %	98.86%	147.19%	57.95%	48.24%	58.90%	86.52%	100.00%	-
DY	7.30	6.01	4.81	1.67	2.44	6.90	4.19	9.68%
YoY %	21.46%	24.95%	188.02%	-31.56%	-64.64%	64.68%	-	-
Horiz. %	174.22%	143.44%	114.80%	39.86%	58.23%	164.68%	100.00%	-
P/NAPS	1.75	1.27	0.60	0.71	1.04	0.81	0.91	11.50%
YoY %	37.80%	111.67%	-15.49%	-31.73%	28.40%	-10.99%	-	-
Horiz. %	192.31%	139.56%	65.93%	78.02%	114.29%	89.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	09/11/11	18/11/10	25/11/09	27/11/08	28/11/07	22/11/06	22/11/05	-
Price	1.67	0.90	0.30	0.31	0.42	0.33	0.32	-
P/RPS	0.54	0.26	0.17	0.14	0.32	0.29	0.22	16.13%
YoY %	107.69%	52.94%	21.43%	-56.25%	10.34%	31.82%	-	-
Horiz. %	245.45%	118.18%	77.27%	63.64%	145.45%	131.82%	100.00%	-
P/EPS	5.87	3.78	9.48	10.20	8.28	6.26	4.92	2.98%
YoY %	55.29%	-60.13%	-7.06%	23.19%	32.27%	27.24%	-	-
Horiz. %	119.31%	76.83%	192.68%	207.32%	168.29%	127.24%	100.00%	-
EY	17.03	26.44	10.54	9.81	12.07	15.97	20.34	-2.91%
YoY %	-35.59%	150.85%	7.44%	-18.72%	-24.42%	-21.48%	-	-
Horiz. %	83.73%	129.99%	51.82%	48.23%	59.34%	78.52%	100.00%	-
DY	5.99	5.14	4.17	1.61	2.38	6.06	4.06	6.69%
YoY %	16.54%	23.26%	159.01%	-32.35%	-60.73%	49.26%	-	-
Horiz. %	147.54%	126.60%	102.71%	39.66%	58.62%	149.26%	100.00%	-
P/NAPS	2.13	1.49	0.70	0.74	1.06	0.92	0.94	14.59%
YoY %	42.95%	112.86%	-5.41%	-30.19%	15.22%	-2.13%	-	-
Horiz. %	226.60%	158.51%	74.47%	78.72%	112.77%	97.87%	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