[GBAY] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	18,358	17,447	19,116	18,103	20,229	20,040	18,329	0.02%
YoY %	5.22%	-8.73%	5.60%	-10.51%	0.94%	9.33%	-	-
Horiz. %	100.16%	95.19%	104.29%	98.77%	110.37%	109.33%	100.00%	-
PBT	3,148	2,513	3,160	3,198	3,726	3,772	3,158	-0.05%
YoY %	25.27%	-20.47%	-1.19%	-14.17%	-1.22%	19.44%	-	-
Horiz. %	99.68%	79.58%	100.06%	101.27%	117.99%	119.44%	100.00%	-
Tax	-800	-697	-551	-377	-589	-1,059	-753	1.01%
YoY %	-14.78%	-26.50%	-46.15%	35.99%	44.38%	-40.64%	-	-
Horiz. %	106.24%	92.56%	73.17%	50.07%	78.22%	140.64%	100.00%	-
NP	2,348	1,816	2,609	2,821	3,137	2,713	2,405	-0.39%
YoY %	29.30%	-30.39%	-7.52%	-10.07%	15.63%	12.81%	-	-
Horiz. %	97.63%	75.51%	108.48%	117.30%	130.44%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,348	1,816	2,609	2,821	3,137	2,713	2,405	-0.39%
YoY %	29.30%	-30.39%	-7.52%	-10.07%	15.63%	12.81%	-	-
Horiz. %	97.63%	75.51%	108.48%	117.30%	130.44%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	27.74%	17.44%	11.79%	15.81%	28.08%	23.84%	-
YoY %	-8.40%	59.06%	47.92%	-25.43%	-43.70%	17.79%	-	-
Horiz. %	106.59%	116.36%	73.15%	49.45%	66.32%	117.79%	100.00%	-
Total Cost	16,010	15,631	16,507	15,282	17,092	17,327	15,924	0.08%
YoY %	2.42%	-5.31%	8.02%	-10.59%	-1.36%	8.81%	-	-
Horiz. %	100.54%	98.16%	103.66%	95.97%	107.33%	108.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,358	29,427	49,976	51,934	53,578	52,046	50,890	-8.24%
YoY %	3.16%	-41.12%	-3.77%	-3.07%	2.94%	2.27%	-	-
Horiz. %	59.65%	57.82%	98.20%	102.05%	105.28%	102.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	1,921	1,936	2,754	1,770	1,840	1,434	1,231	7.69%
YoY %	-0.77%	-29.70%	55.59%	-3.80%	28.31%	16.49%	-	-
Horiz. %	156.05%	157.27%	223.72%	143.79%	149.47%	116.49%	100.00%	-
Div Payout %	81.83%	106.61%	105.58%	62.76%	58.67%	52.87%	51.19%	-
YoY %	-23.24%	0.98%	68.23%	6.97%	10.97%	3.28%	-	-
Horiz. %	159.86%	208.26%	206.25%	122.60%	114.61%	103.28%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	30,358	29,427	49,976	51,934	53,578	52,046	50,890	-8.24%
YoY %	3.16%	-41.12%	-3.77%	-3.07%	2.94%	2.27%	-	-
Horiz. %	59.65%	57.82%	98.20%	102.05%	105.28%	102.27%	100.00%	-
NOSH	19,214	19,360	39,351	39,344	40,899	40,981	41,040	-11.87%
YoY %	-0.75%	-50.80%	0.02%	-3.80%	-0.20%	-0.14%	-	-
Horiz. %	46.82%	47.17%	95.88%	95.87%	99.66%	99.86%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	12.79%	10.41%	13.65%	15.58%	15.51%	13.54%	13.12%	-
YoY %	22.86%	-23.74%	-12.39%	0.45%	14.55%	3.20%	-	-
Horiz. %	97.48%	79.34%	104.04%	118.75%	118.22%	103.20%	100.00%	-
ROE	7.73%	6.17%	5.22%	5.43%	5.85%	5.21%	4.73%	-
YoY %	25.28%	18.20%	-3.87%	-7.18%	12.28%	10.15%	-	-
Horiz. %	163.42%	130.44%	110.36%	114.80%	123.68%	110.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	95.54	90.12	48.58	46.01	49.46	48.90	44.66	13.49%
YoY %	6.01%	85.51%	5.59%	-6.98%	1.15%	9.49%	-	-
Horiz. %	213.93%	201.79%	108.78%	103.02%	110.75%	109.49%	100.00%	-
EPS	12.22	9.38	6.63	7.17	7.67	6.62	5.86	13.01%
YoY %	30.28%	41.48%	-7.53%	-6.52%	15.86%	12.97%	-	-
Horiz. %	208.53%	160.07%	113.14%	122.35%	130.89%	112.97%	100.00%	-
DPS	10.00	10.00	7.00	4.50	4.50	3.50	3.00	22.19%
YoY %	0.00%	42.86%	55.56%	0.00%	28.57%	16.67%	-	-
Horiz. %	333.33%	333.33%	233.33%	150.00%	150.00%	116.67%	100.00%	-
NAPS	1.58	1.52	1.27	1.32	1.31	1.27	1.24	4.11%
YoY %	3.95%	19.69%	-3.79%	0.76%	3.15%	2.42%	-	-
Horiz. %	127.42%	122.58%	102.42%	106.45%	105.65%	102.42%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 39,393
RPS	22.38	21.27	23.31	22.07	24.66	24.43	22.35	0.02%
YoY %	5.22%	-8.75%	5.62%	-10.50%	0.94%	9.31%	-	-
Horiz. %	100.13%	95.17%	104.30%	98.75%	110.34%	109.31%	100.00%	-
EPS	2.86	2.21	3.18	3.44	3.82	3.31	2.93	-0.40%
YoY %	29.41%	-30.50%	-7.56%	-9.95%	15.41%	12.97%	-	-
Horiz. %	97.61%	75.43%	108.53%	117.41%	130.38%	112.97%	100.00%	-
DPS	2.34	2.36	3.36	2.16	2.24	1.75	1.50	7.68%
YoY %	-0.85%	-29.76%	55.56%	-3.57%	28.00%	16.67%	-	-
Horiz. %	156.00%	157.33%	224.00%	144.00%	149.33%	116.67%	100.00%	-
NAPS	0.3702	0.3588	0.6093	0.6332	0.6533	0.6346	0.6205	-8.24%
YoY %	3.18%	-41.11%	-3.77%	-3.08%	2.95%	2.27%	-	-
Horiz. %	59.66%	57.82%	98.20%	102.05%	105.29%	102.27%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.40	1.12	2.40	1.62	1.33	1.44	1.35	-
P/RPS	1.47	1.24	4.94	3.52	2.69	2.94	3.02	-11.29%
YoY %	18.55%	-74.90%	40.34%	30.86%	-8.50%	-2.65%	-	-
Horiz. %	48.68%	41.06%	163.58%	116.56%	89.07%	97.35%	100.00%	-
P/EPS	11.46	11.94	36.20	22.59	17.34	21.75	23.04	-10.97%
YoY %	-4.02%	-67.02%	60.25%	30.28%	-20.28%	-5.60%	-	-
Horiz. %	49.74%	51.82%	157.12%	98.05%	75.26%	94.40%	100.00%	-
EY	8.73	8.38	2.76	4.43	5.77	4.60	4.34	12.34%
YoY %	4.18%	203.62%	-37.70%	-23.22%	25.43%	5.99%	-	-
Horiz. %	201.15%	193.09%	63.59%	102.07%	132.95%	105.99%	100.00%	-
DY	7.14	8.93	2.92	2.78	3.38	2.43	2.22	21.47%
YoY %	-20.04%	205.82%	5.04%	-17.75%	39.09%	9.46%	-	-
Horiz. %	321.62%	402.25%	131.53%	125.23%	152.25%	109.46%	100.00%	-
P/NAPS	0.89	0.74	1.89	1.23	1.02	1.13	1.09	-3.31%
YoY %	20.27%	-60.85%	53.66%	20.59%	-9.73%	3.67%	-	-
Horiz. %	81.65%	67.89%	173.39%	112.84%	93.58%	103.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/12	10/11/11	29/11/10	25/11/09	24/11/08	15/11/07	09/11/06	-
Price	1.40	1.17	1.40	1.72	1.34	1.30	1.30	-
P/RPS	1.47	1.30	2.88	3.74	2.71	2.66	2.91	-10.74%
YoY %	13.08%	-54.86%	-22.99%	38.01%	1.88%	-8.59%	-	-
Horiz. %	50.52%	44.67%	98.97%	128.52%	93.13%	91.41%	100.00%	-
P/EPS	11.46	12.47	21.12	23.99	17.47	19.64	22.18	-10.41%
YoY %	-8.10%	-40.96%	-11.96%	37.32%	-11.05%	-11.45%	-	-
Horiz. %	51.67%	56.22%	95.22%	108.16%	78.76%	88.55%	100.00%	-
EY	8.73	8.02	4.74	4.17	5.72	5.09	4.51	11.62%
YoY %	8.85%	69.20%	13.67%	-27.10%	12.38%	12.86%	-	-
Horiz. %	193.57%	177.83%	105.10%	92.46%	126.83%	112.86%	100.00%	-
DY	7.14	8.55	5.00	2.62	3.36	2.69	2.31	20.67%
YoY %	-16.49%	71.00%	90.84%	-22.02%	24.91%	16.45%	-	-
Horiz. %	309.09%	370.13%	216.45%	113.42%	145.45%	116.45%	100.00%	-
P/NAPS	0.89	0.77	1.10	1.30	1.02	1.02	1.05	-2.71%
YoY %	15.58%	-30.00%	-15.38%	27.45%	0.00%	-2.86%	-	-
Horiz. %	84.76%	73.33%	104.76%	123.81%	97.14%	97.14%	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