[GBAY] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	11,829	14,511	13,876	12,966	13,119	12,776	11,886	-0.08%
YoY %	-18.48%	4.58%	7.02%	-1.17%	2.68%	7.49%	-	-
Horiz. %	99.52%	122.08%	116.74%	109.09%	110.37%	107.49%	100.00%	-
PBT	670	2,291	2,329	1,532	2,282	2,313	1,807	-15.22%
YoY %	-70.76%	-1.63%	52.02%	-32.87%	-1.34%	28.00%	-	-
Horiz. %	37.08%	126.78%	128.89%	84.78%	126.29%	128.00%	100.00%	-
Tax	-140	-660	-648	-481	-623	-592	-501	-19.12%
YoY %	78.79%	-1.85%	-34.72%	22.79%	-5.24%	-18.16%	-	-
Horiz. %	27.94%	131.74%	129.34%	96.01%	124.35%	118.16%	100.00%	-
NP	530	1,631	1,681	1,051	1,659	1,721	1,306	-13.94%
YoY %	-67.50%	-2.97%	59.94%	-36.65%	-3.60%	31.78%	-	-
Horiz. %	40.58%	124.89%	128.71%	80.47%	127.03%	131.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	530	1,631	1,681	1,051	1,659	1,721	1,306	-13.94%
YoY %	-67.50%	-2.97%	59.94%	-36.65%	-3.60%	31.78%	-	-
Horiz. %	40.58%	124.89%	128.71%	80.47%	127.03%	131.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.90%	28.81%	27.82%	31.40%	27.30%	25.59%	27.73%	-
YoY %	-27.46%	3.56%	-11.40%	15.02%	6.68%	-7.72%	-	-
Horiz. %	75.37%	103.89%	100.32%	113.23%	98.45%	92.28%	100.00%	-
Total Cost	11,299	12,880	12,195	11,915	11,460	11,055	10,580	1.10%
YoY %	-12.27%	5.62%	2.35%	3.97%	3.66%	4.49%	-	-
Horiz. %	106.80%	121.74%	115.26%	112.62%	108.32%	104.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,579	31,166	30,789	30,001	30,076	29,612	29,065	0.84%
YoY %	-1.88%	1.22%	2.63%	-0.25%	1.57%	1.88%	-	-
Horiz. %	105.21%	107.23%	105.93%	103.22%	103.48%	101.88%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	1,146	1,147	1,147	1,528	1,915	1,922	1,937	-8.36%
YoY %	-0.09%	0.00%	-24.93%	-20.21%	-0.36%	-0.77%	-	-
Horiz. %	59.16%	59.22%	59.22%	78.88%	98.86%	99.23%	100.00%	-
Div Payout %	216.36%	70.34%	68.26%	145.45%	115.47%	111.73%	148.37%	-
YoY %	207.59%	3.05%	-53.07%	25.96%	3.35%	-24.70%	-	-
Horiz. %	145.82%	47.41%	46.01%	98.03%	77.83%	75.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	30,579	31,166	30,789	30,001	30,076	29,612	29,065	0.84%
YoY %	-1.88%	1.22%	2.63%	-0.25%	1.57%	1.88%	-	-
Horiz. %	105.21%	107.23%	105.93%	103.22%	103.48%	101.88%	100.00%	-
NOSH	20,504	19,120	19,124	19,109	19,157	19,229	19,376	0.94%
YoY %	7.24%	-0.02%	0.08%	-0.25%	-0.37%	-0.76%	-	-
Horiz. %	105.82%	98.68%	98.70%	98.62%	98.87%	99.24%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	4.48%	11.24%	12.11%	8.11%	12.65%	13.47%	10.99%	-
YoY %	-60.14%	-7.18%	49.32%	-35.89%	-6.09%	22.57%	-	-
Horiz. %	40.76%	102.27%	110.19%	73.79%	115.10%	122.57%	100.00%	-
ROE	1.73%	5.23%	5.46%	3.50%	5.52%	5.81%	4.49%	-
YoY %	-66.92%	-4.21%	56.00%	-36.59%	-4.99%	29.40%	-	-
Horiz. %	38.53%	116.48%	121.60%	77.95%	122.94%	129.40%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	61.89	75.89	72.56	67.85	68.48	66.44	61.34	0.14%
YoY %	-18.45%	4.59%	6.94%	-0.92%	3.07%	8.31%	-	-
Horiz. %	100.90%	123.72%	118.29%	110.61%	111.64%	108.31%	100.00%	-
EPS	2.77	8.53	8.79	5.50	8.66	8.95	6.74	-13.76%
YoY %	-67.53%	-2.96%	59.82%	-36.49%	-3.24%	32.79%	-	-
Horiz. %	41.10%	126.56%	130.42%	81.60%	128.49%	132.79%	100.00%	-
DPS	6.00	6.00	6.00	8.00	10.00	10.00	10.00	-8.15%
YoY %	0.00%	0.00%	-25.00%	-20.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	60.00%	60.00%	80.00%	100.00%	100.00%	100.00%	-
NAPS	1.60	1.63	1.61	1.57	1.57	1.54	1.50	1.08%
YoY %	-1.84%	1.24%	2.55%	0.00%	1.95%	2.67%	-	-
Horiz. %	106.67%	108.67%	107.33%	104.67%	104.67%	102.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 19,106
RPS	14.42	17.69	16.92	15.81	16.00	15.58	14.49	-0.08%
YoY %	-18.49%	4.55%	7.02%	-1.19%	2.70%	7.52%	-	-
Horiz. %	99.52%	122.08%	116.77%	109.11%	110.42%	107.52%	100.00%	-
EPS	0.65	1.99	2.05	1.28	2.02	2.10	1.59	-13.83%
YoY %	-67.34%	-2.93%	60.16%	-36.63%	-3.81%	32.08%	-	-
Horiz. %	40.88%	125.16%	128.93%	80.50%	127.04%	132.08%	100.00%	-
DPS	1.40	1.40	1.40	1.86	2.34	2.34	2.36	-8.32%
YoY %	0.00%	0.00%	-24.73%	-20.51%	0.00%	-0.85%	-	-
Horiz. %	59.32%	59.32%	59.32%	78.81%	99.15%	99.15%	100.00%	-
NAPS	0.3728	0.38	0.3754	0.3658	0.3667	0.3611	0.3544	0.84%
YoY %	-1.89%	1.23%	2.62%	-0.25%	1.55%	1.89%	-	-
Horiz. %	105.19%	107.22%	105.93%	103.22%	103.47%	101.89%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.24	2.10	2.52	2.10	1.94	1.46	1.32	-
P/RPS	3.62	2.77	3.47	3.09	2.83	2.20	2.15	9.06%
YoY %	30.69%	-20.17%	12.30%	9.19%	28.64%	2.33%	-	-
Horiz. %	168.37%	128.84%	161.40%	143.72%	131.63%	102.33%	100.00%	-
P/EPS	80.78	24.62	28.67	38.18	22.40	16.31	19.58	26.61%
YoY %	228.11%	-14.13%	-24.91%	70.45%	37.34%	-16.70%	-	-
Horiz. %	412.56%	125.74%	146.42%	194.99%	114.40%	83.30%	100.00%	-
EY	1.24	4.06	3.49	2.62	4.46	6.13	5.11	-21.00%
YoY %	-69.46%	16.33%	33.21%	-41.26%	-27.24%	19.96%	-	-
Horiz. %	24.27%	79.45%	68.30%	51.27%	87.28%	119.96%	100.00%	-
DY	2.68	2.86	2.38	3.81	5.15	6.85	7.58	-15.89%
YoY %	-6.29%	20.17%	-37.53%	-26.02%	-24.82%	-9.63%	-	-
Horiz. %	35.36%	37.73%	31.40%	50.26%	67.94%	90.37%	100.00%	-
P/NAPS	1.40	1.29	1.57	1.34	1.24	0.95	0.88	8.03%
YoY %	8.53%	-17.83%	17.16%	8.06%	30.53%	7.95%	-	-
Horiz. %	159.09%	146.59%	178.41%	152.27%	140.91%	107.95%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	24/08/16	26/08/15	27/08/14	28/08/13	28/08/12	24/08/11	-
Price	2.20	2.27	2.00	2.03	1.78	1.35	1.17	-
P/RPS	3.55	2.99	2.76	2.99	2.60	2.03	1.91	10.87%
YoY %	18.73%	8.33%	-7.69%	15.00%	28.08%	6.28%	-	-
Horiz. %	185.86%	156.54%	144.50%	156.54%	136.13%	106.28%	100.00%	-
P/EPS	79.33	26.61	22.75	36.91	20.55	15.08	17.36	28.78%
YoY %	198.12%	16.97%	-38.36%	79.61%	36.27%	-13.13%	-	-
Horiz. %	456.97%	153.28%	131.05%	212.62%	118.38%	86.87%	100.00%	-
EY	1.26	3.76	4.40	2.71	4.87	6.63	5.76	-22.35%
YoY %	-66.49%	-14.55%	62.36%	-44.35%	-26.55%	15.10%	-	-
Horiz. %	21.88%	65.28%	76.39%	47.05%	84.55%	115.10%	100.00%	-
DY	2.73	2.64	3.00	3.94	5.62	7.41	8.55	-17.31%
YoY %	3.41%	-12.00%	-23.86%	-29.89%	-24.16%	-13.33%	-	-
Horiz. %	31.93%	30.88%	35.09%	46.08%	65.73%	86.67%	100.00%	-
P/NAPS	1.38	1.39	1.24	1.29	1.13	0.88	0.78	9.96%
YoY %	-0.72%	12.10%	-3.88%	14.16%	28.41%	12.82%	-	-
Horiz. %	176.92%	178.21%	158.97%	165.38%	144.87%	112.82%	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