[GBAY] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	19,044	18,967	18,358	17,447	19,116	18,103	20,229	-1.00%
YoY %	0.41%	3.32%	5.22%	-8.73%	5.60%	-10.51%	-	-
Horiz. %	94.14%	93.76%	90.75%	86.25%	94.50%	89.49%	100.00%	-
PBT	2,268	3,093	3,148	2,513	3,160	3,198	3,726	-7.93%
YoY %	-26.67%	-1.75%	25.27%	-20.47%	-1.19%	-14.17%	-	-
Horiz. %	60.87%	83.01%	84.49%	67.44%	84.81%	85.83%	100.00%	-
Tax	-695	-834	-800	-697	-551	-377	-589	2.79%
YoY %	16.67%	-4.25%	-14.78%	-26.50%	-46.15%	35.99%	-	-
Horiz. %	118.00%	141.60%	135.82%	118.34%	93.55%	64.01%	100.00%	-
NP	1,573	2,259	2,348	1,816	2,609	2,821	3,137	-10.86%
YoY %	-30.37%	-3.79%	29.30%	-30.39%	-7.52%	-10.07%	-	-
Horiz. %	50.14%	72.01%	74.85%	57.89%	83.17%	89.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,573	2,259	2,348	1,816	2,609	2,821	3,137	-10.86%
YoY %	-30.37%	-3.79%	29.30%	-30.39%	-7.52%	-10.07%	-	-
Horiz. %	50.14%	72.01%	74.85%	57.89%	83.17%	89.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.64%	26.96%	25.41%	27.74%	17.44%	11.79%	15.81%	-
YoY %	13.65%	6.10%	-8.40%	59.06%	47.92%	-25.43%	-	-
Horiz. %	193.80%	170.52%	160.72%	175.46%	110.31%	74.57%	100.00%	-
Total Cost	17,471	16,708	16,010	15,631	16,507	15,282	17,092	0.36%
YoY %	4.57%	4.36%	2.42%	-5.31%	8.02%	-10.59%	-	-
Horiz. %	102.22%	97.75%	93.67%	91.45%	96.58%	89.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,580	30,848	30,358	29,427	49,976	51,934	53,578	-8.91%
YoY %	-0.87%	1.61%	3.16%	-41.12%	-3.77%	-3.07%	-	-
Horiz. %	57.08%	57.58%	56.66%	54.92%	93.28%	96.93%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	1,529	1,916	1,921	1,936	2,754	1,770	1,840	-3.03%
YoY %	-20.20%	-0.26%	-0.77%	-29.70%	55.59%	-3.80%	-	-
Horiz. %	83.10%	104.13%	104.40%	105.22%	149.67%	96.20%	100.00%	-
Div Payout %	97.21%	84.82%	81.83%	106.61%	105.58%	62.76%	58.67%	-
YoY %	14.61%	3.65%	-23.24%	0.98%	68.23%	6.97%	-	-
Horiz. %	165.69%	144.57%	139.48%	181.71%	179.96%	106.97%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	30,580	30,848	30,358	29,427	49,976	51,934	53,578	-8.91%
YoY %	-0.87%	1.61%	3.16%	-41.12%	-3.77%	-3.07%	-	-
Horiz. %	57.08%	57.58%	56.66%	54.92%	93.28%	96.93%	100.00%	-
NOSH	19,113	19,160	19,214	19,360	39,351	39,344	40,899	-11.90%
YoY %	-0.25%	-0.28%	-0.75%	-50.80%	0.02%	-3.80%	-	-
Horiz. %	46.73%	46.85%	46.98%	47.34%	96.22%	96.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	8.26%	11.91%	12.79%	10.41%	13.65%	15.58%	15.51%	-
YoY %	-30.65%	-6.88%	22.86%	-23.74%	-12.39%	0.45%	-	-
Horiz. %	53.26%	76.79%	82.46%	67.12%	88.01%	100.45%	100.00%	-
ROE	5.14%	7.32%	7.73%	6.17%	5.22%	5.43%	5.85%	-
YoY %	-29.78%	-5.30%	25.28%	18.20%	-3.87%	-7.18%	-	-
Horiz. %	87.86%	125.13%	132.14%	105.47%	89.23%	92.82%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	99.64	98.99	95.54	90.12	48.58	46.01	49.46	12.37%
YoY %	0.66%	3.61%	6.01%	85.51%	5.59%	-6.98%	-	-
Horiz. %	201.46%	200.14%	193.17%	182.21%	98.22%	93.02%	100.00%	-
EPS	8.23	11.79	12.22	9.38	6.63	7.17	7.67	1.18%
YoY %	-30.20%	-3.52%	30.28%	41.48%	-7.53%	-6.52%	-	-
Horiz. %	107.30%	153.72%	159.32%	122.29%	86.44%	93.48%	100.00%	-
DPS	8.00	10.00	10.00	10.00	7.00	4.50	4.50	10.05%
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%	100.00%	-
NAPS	1.60	1.61	1.58	1.52	1.27	1.32	1.31	3.38%
YoY %	-0.62%	1.90%	3.95%	19.69%	-3.79%	0.76%	-	-
Horiz. %	122.14%	122.90%	120.61%	116.03%	96.95%	100.76%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 19,391
RPS	23.22	23.13	22.38	21.27	23.31	22.07	24.66	-0.99%
YoY %	0.39%	3.35%	5.22%	-8.75%	5.62%	-10.50%	-	-
Horiz. %	94.16%	93.80%	90.75%	86.25%	94.53%	89.50%	100.00%	-
EPS	1.92	2.75	2.86	2.21	3.18	3.44	3.82	-10.82%
YoY %	-30.18%	-3.85%	29.41%	-30.50%	-7.56%	-9.95%	-	-
Horiz. %	50.26%	71.99%	74.87%	57.85%	83.25%	90.05%	100.00%	-
DPS	1.86	2.34	2.34	2.36	3.36	2.16	2.24	-3.04%
YoY %	-20.51%	0.00%	-0.85%	-29.76%	55.56%	-3.57%	-	-
Horiz. %	83.04%	104.46%	104.46%	105.36%	150.00%	96.43%	100.00%	-
NAPS	0.3729	0.3761	0.3702	0.3588	0.6093	0.6332	0.6533	-8.91%
YoY %	-0.85%	1.59%	3.18%	-41.11%	-3.77%	-3.08%	-	-
Horiz. %	57.08%	57.57%	56.67%	54.92%	93.26%	96.92%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.40	2.03	1.40	1.12	2.40	1.62	1.33	-
P/RPS	2.41	2.05	1.47	1.24	4.94	3.52	2.69	-1.81%
YoY %	17.56%	39.46%	18.55%	-74.90%	40.34%	30.86%	-	-
Horiz. %	89.59%	76.21%	54.65%	46.10%	183.64%	130.86%	100.00%	-
P/EPS	29.16	17.22	11.46	11.94	36.20	22.59	17.34	9.04%
YoY %	69.34%	50.26%	-4.02%	-67.02%	60.25%	30.28%	-	-
Horiz. %	168.17%	99.31%	66.09%	68.86%	208.77%	130.28%	100.00%	-
EY	3.43	5.81	8.73	8.38	2.76	4.43	5.77	-8.29%
YoY %	-40.96%	-33.45%	4.18%	203.62%	-37.70%	-23.22%	-	-
Horiz. %	59.45%	100.69%	151.30%	145.23%	47.83%	76.78%	100.00%	-
DY	3.33	4.93	7.14	8.93	2.92	2.78	3.38	-0.24%
YoY %	-32.45%	-30.95%	-20.04%	205.82%	5.04%	-17.75%	-	-
Horiz. %	98.52%	145.86%	211.24%	264.20%	86.39%	82.25%	100.00%	-
P/NAPS	1.50	1.26	0.89	0.74	1.89	1.23	1.02	6.63%
YoY %	19.05%	41.57%	20.27%	-60.85%	53.66%	20.59%	-	-
Horiz. %	147.06%	123.53%	87.25%	72.55%	185.29%	120.59%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	13/11/13	27/11/12	10/11/11	29/11/10	25/11/09	24/11/08	-
Price	1.97	2.10	1.40	1.17	1.40	1.72	1.34	-
P/RPS	1.98	2.12	1.47	1.30	2.88	3.74	2.71	-5.09%
YoY %	-6.60%	44.22%	13.08%	-54.86%	-22.99%	38.01%	-	-
Horiz. %	73.06%	78.23%	54.24%	47.97%	106.27%	138.01%	100.00%	-
P/EPS	23.94	17.81	11.46	12.47	21.12	23.99	17.47	5.38%
YoY %	34.42%	55.41%	-8.10%	-40.96%	-11.96%	37.32%	-	-
Horiz. %	137.03%	101.95%	65.60%	71.38%	120.89%	137.32%	100.00%	-
EY	4.18	5.61	8.73	8.02	4.74	4.17	5.72	-5.09%
YoY %	-25.49%	-35.74%	8.85%	69.20%	13.67%	-27.10%	-	-
Horiz. %	73.08%	98.08%	152.62%	140.21%	82.87%	72.90%	100.00%	-
DY	4.06	4.76	7.14	8.55	5.00	2.62	3.36	3.20%
YoY %	-14.71%	-33.33%	-16.49%	71.00%	90.84%	-22.02%	-	-
Horiz. %	120.83%	141.67%	212.50%	254.46%	148.81%	77.98%	100.00%	-
P/NAPS	1.23	1.30	0.89	0.77	1.10	1.30	1.02	3.16%
YoY %	-5.38%	46.07%	15.58%	-30.00%	-15.38%	27.45%	-	-
Horiz. %	120.59%	127.45%	87.25%	75.49%	107.84%	127.45%	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