[GBAY] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	6,558	6,883	5,812	6,344	6,389	7,032	6,457	0.25%
YoY %	-4.72%	18.43%	-8.39%	-0.70%	-9.14%	8.91%	-	-
Horiz. %	101.56%	106.60%	90.01%	98.25%	98.95%	108.91%	100.00%	-
PBT	1,129	1,286	771	1,051	1,173	1,267	995	2.12%
YoY %	-12.21%	66.80%	-26.64%	-10.40%	-7.42%	27.34%	-	-
Horiz. %	113.47%	129.25%	77.49%	105.63%	117.89%	127.34%	100.00%	-
Tax	-331	-289	-225	-159	-244	-284	-308	1.20%
YoY %	-14.53%	-28.44%	-41.51%	34.84%	14.08%	7.79%	-	-
Horiz. %	107.47%	93.83%	73.05%	51.62%	79.22%	92.21%	100.00%	-
NP	798	997	546	892	929	983	687	2.52%
YoY %	-19.96%	82.60%	-38.79%	-3.98%	-5.49%	43.09%	-	-
Horiz. %	116.16%	145.12%	79.48%	129.84%	135.23%	143.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	798	997	546	892	929	983	687	2.52%
YoY %	-19.96%	82.60%	-38.79%	-3.98%	-5.49%	43.09%	-	-
Horiz. %	116.16%	145.12%	79.48%	129.84%	135.23%	143.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.32%	22.47%	29.18%	15.13%	20.80%	22.42%	30.95%	-
YoY %	30.49%	-23.00%	92.86%	-27.26%	-7.23%	-27.56%	-	-
Horiz. %	94.73%	72.60%	94.28%	48.89%	67.21%	72.44%	100.00%	-
Total Cost	5,760	5,886	5,266	5,452	5,460	6,049	5,770	-0.02%
YoY %	-2.14%	11.77%	-3.41%	-0.15%	-9.74%	4.84%	-	-
Horiz. %	99.83%	102.01%	91.27%	94.49%	94.63%	104.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,116	29,583	29,042	49,118	52,748	54,474	52,342	-8.79%
YoY %	1.80%	1.86%	-40.87%	-6.88%	-3.17%	4.07%	-	-
Horiz. %	57.54%	56.52%	55.49%	93.84%	100.78%	104.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	1,918	1,921	1,936	2,750	1,771	-	1,431	4.99%
YoY %	-0.16%	-0.77%	-29.60%	55.28%	0.00%	-	-	-
Horiz. %	134.03%	134.24%	135.29%	192.17%	123.76%	-	100.00%	-
Div Payout %	240.38%	192.68%	354.61%	308.37%	190.68%	-	208.33%	-
YoY %	24.76%	-45.66%	14.99%	61.72%	0.00%	-	-	-
Horiz. %	115.38%	92.49%	170.22%	148.02%	91.53%	-	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	30,116	29,583	29,042	49,118	52,748	54,474	52,342	-8.79%
YoY %	1.80%	1.86%	-40.87%	-6.88%	-3.17%	4.07%	-	-
Horiz. %	57.54%	56.52%	55.49%	93.84%	100.78%	104.07%	100.00%	-
NOSH	19,182	19,210	19,361	39,295	39,364	40,958	40,892	-11.84%
YoY %	-0.15%	-0.78%	-50.73%	-0.18%	-3.89%	0.16%	-	-
Horiz. %	46.91%	46.98%	47.35%	96.09%	96.26%	100.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	12.17%	14.48%	9.39%	14.06%	14.54%	13.98%	10.64%	-
YoY %	-15.95%	54.21%	-33.21%	-3.30%	4.01%	31.39%	-	-
Horiz. %	114.38%	136.09%	88.25%	132.14%	136.65%	131.39%	100.00%	-
ROE	2.65%	3.37%	1.88%	1.82%	1.76%	1.80%	1.31%	-
YoY %	-21.36%	79.26%	3.30%	3.41%	-2.22%	37.40%	-	-
Horiz. %	202.29%	257.25%	143.51%	138.93%	134.35%	137.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	34.19	35.83	30.02	16.14	16.23	17.17	15.79	13.72%
YoY %	-4.58%	19.35%	86.00%	-0.55%	-5.47%	8.74%	-	-
Horiz. %	216.53%	226.92%	190.12%	102.22%	102.79%	108.74%	100.00%	-
EPS	4.16	5.19	2.82	2.27	2.36	2.40	1.68	16.29%
YoY %	-19.85%	84.04%	24.23%	-3.81%	-1.67%	42.86%	-	-
Horiz. %	247.62%	308.93%	167.86%	135.12%	140.48%	142.86%	100.00%	-
DPS	10.00	10.00	10.00	7.00	4.50	0.00	3.50	19.10%
YoY %	0.00%	0.00%	42.86%	55.56%	0.00%	0.00%	-	-
Horiz. %	285.71%	285.71%	285.71%	200.00%	128.57%	0.00%	100.00%	-
NAPS	1.57	1.54	1.50	1.25	1.34	1.33	1.28	3.45%
YoY %	1.95%	2.67%	20.00%	-6.72%	0.75%	3.91%	-	-
Horiz. %	122.66%	120.31%	117.19%	97.66%	104.69%	103.91%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 39,295
RPS	8.00	8.39	7.09	7.73	7.79	8.57	7.87	0.27%
YoY %	-4.65%	18.34%	-8.28%	-0.77%	-9.10%	8.89%	-	-
Horiz. %	101.65%	106.61%	90.09%	98.22%	98.98%	108.89%	100.00%	-
EPS	0.97	1.22	0.67	1.09	1.13	1.20	0.84	2.42%
YoY %	-20.49%	82.09%	-38.53%	-3.54%	-5.83%	42.86%	-	-
Horiz. %	115.48%	145.24%	79.76%	129.76%	134.52%	142.86%	100.00%	-
DPS	2.34	2.34	2.36	3.35	2.16	0.00	1.75	4.95%
YoY %	0.00%	-0.85%	-29.55%	55.09%	0.00%	0.00%	-	-
Horiz. %	133.71%	133.71%	134.86%	191.43%	123.43%	0.00%	100.00%	-
NAPS	0.3672	0.3607	0.3541	0.5989	0.6431	0.6642	0.6382	-8.79%
YoY %	1.80%	1.86%	-40.87%	-6.87%	-3.18%	4.07%	-	-
Horiz. %	57.54%	56.52%	55.48%	93.84%	100.77%	104.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.94	1.46	1.32	2.26	1.46	1.40	1.78	-
P/RPS	5.67	4.07	4.40	14.00	9.00	8.15	11.27	-10.80%
YoY %	39.31%	-7.50%	-68.57%	55.56%	10.43%	-27.68%	-	-
Horiz. %	50.31%	36.11%	39.04%	124.22%	79.86%	72.32%	100.00%	-
P/EPS	46.63	28.13	46.81	99.56	61.86	58.33	105.95	-12.77%
YoY %	65.77%	-39.91%	-52.98%	60.94%	6.05%	-44.95%	-	-
Horiz. %	44.01%	26.55%	44.18%	93.97%	58.39%	55.05%	100.00%	-
EY	2.14	3.55	2.14	1.00	1.62	1.71	0.94	14.68%
YoY %	-39.72%	65.89%	114.00%	-38.27%	-5.26%	81.91%	-	-
Horiz. %	227.66%	377.66%	227.66%	106.38%	172.34%	181.91%	100.00%	-
DY	5.15	6.85	7.58	3.10	3.08	0.00	1.97	17.35%
YoY %	-24.82%	-9.63%	144.52%	0.65%	0.00%	0.00%	-	-
Horiz. %	261.42%	347.72%	384.77%	157.36%	156.35%	0.00%	100.00%	-
P/NAPS	1.24	0.95	0.88	1.81	1.09	1.05	1.39	-1.88%
YoY %	30.53%	7.95%	-51.38%	66.06%	3.81%	-24.46%	-	-
Horiz. %	89.21%	68.35%	63.31%	130.22%	78.42%	75.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	24/08/11	10/08/10	26/08/09	26/08/08	28/08/07	-
Price	1.78	1.35	1.17	2.28	1.60	1.36	1.52	-
P/RPS	5.21	3.77	3.90	14.12	9.86	7.92	9.63	-9.72%
YoY %	38.20%	-3.33%	-72.38%	43.20%	24.49%	-17.76%	-	-
Horiz. %	54.10%	39.15%	40.50%	146.63%	102.39%	82.24%	100.00%	-
P/EPS	42.79	26.01	41.49	100.44	67.80	56.67	90.48	-11.72%
YoY %	64.51%	-37.31%	-58.69%	48.14%	19.64%	-37.37%	-	-
Horiz. %	47.29%	28.75%	45.86%	111.01%	74.93%	62.63%	100.00%	-
EY	2.34	3.84	2.41	1.00	1.48	1.76	1.11	13.22%
YoY %	-39.06%	59.34%	141.00%	-32.43%	-15.91%	58.56%	-	-
Horiz. %	210.81%	345.95%	217.12%	90.09%	133.33%	158.56%	100.00%	-
DY	5.62	7.41	8.55	3.07	2.81	0.00	2.30	16.04%
YoY %	-24.16%	-13.33%	178.50%	9.25%	0.00%	0.00%	-	-
Horiz. %	244.35%	322.17%	371.74%	133.48%	122.17%	0.00%	100.00%	-
P/NAPS	1.13	0.88	0.78	1.82	1.19	1.02	1.19	-0.85%
YoY %	28.41%	12.82%	-57.14%	52.94%	16.67%	-14.29%	-	-
Horiz. %	94.96%	73.95%	65.55%	152.94%	100.00%	85.71%	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