[GBAY] YoY 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
Quarter Result
Revenue	6,765	7,467	7,576	6,503	6,558	6,883	5,812	2.56%
YoY %	-9.40%	-1.44%	16.50%	-0.84%	-4.72%	18.43%	-	-
Horiz. %	116.40%	128.48%	130.35%	111.89%	112.84%	118.43%	100.00%	-
PBT	465	1,249	1,337	682	1,129	1,286	771	-8.07%
YoY %	-62.77%	-6.58%	96.04%	-39.59%	-12.21%	66.80%	-	-
Horiz. %	60.31%	162.00%	173.41%	88.46%	146.43%	166.80%	100.00%	-
Tax	-94	-356	-372	-233	-331	-289	-225	-13.52%
YoY %	73.60%	4.30%	-59.66%	29.61%	-14.53%	-28.44%	-	-
Horiz. %	41.78%	158.22%	165.33%	103.56%	147.11%	128.44%	100.00%	-
NP	371	893	965	449	798	997	546	-6.23%
YoY %	-58.45%	-7.46%	114.92%	-43.73%	-19.96%	82.60%	-	-
Horiz. %	67.95%	163.55%	176.74%	82.23%	146.15%	182.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371	892	965	449	798	997	546	-6.23%
YoY %	-58.41%	-7.56%	114.92%	-43.73%	-19.96%	82.60%	-	-
Horiz. %	67.95%	163.37%	176.74%	82.23%	146.15%	182.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.22%	28.50%	27.82%	34.16%	29.32%	22.47%	29.18%	-
YoY %	-29.05%	2.44%	-18.56%	16.51%	30.49%	-23.00%	-	-
Horiz. %	69.29%	97.67%	95.34%	117.07%	100.48%	77.00%	100.00%	-
Total Cost	6,394	6,574	6,611	6,054	5,760	5,886	5,266	3.28%
YoY %	-2.74%	-0.56%	9.20%	5.10%	-2.14%	11.77%	-	-
Horiz. %	121.42%	124.84%	125.54%	114.96%	109.38%	111.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,579	31,134	30,765	29,997	30,116	29,583	29,042	0.86%
YoY %	-1.78%	1.20%	2.56%	-0.40%	1.80%	1.86%	-	-
Horiz. %	105.29%	107.20%	105.93%	103.29%	103.70%	101.86%	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	1,146	1,146	1,528	1,918	1,921	1,936	-8.36%
YoY %	0.00%	0.00%	-25.00%	-20.33%	-0.16%	-0.77%	-	-
Horiz. %	59.19%	59.19%	59.19%	78.93%	99.07%	99.23%	100.00%	-
Div Payout %	309.09%	128.48%	118.81%	340.43%	240.38%	192.68%	354.61%	-
YoY %	140.57%	8.14%	-65.10%	41.62%	24.76%	-45.66%	-	-
Horiz. %	87.16%	36.23%	33.50%	96.00%	67.79%	54.34%	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	31,134	30,765	29,997	30,116	29,583	29,042	0.86%
YoY %	-1.78%	1.20%	2.56%	-0.40%	1.80%	1.86%	-	-
Horiz. %	105.29%	107.20%	105.93%	103.29%	103.70%	101.86%	100.00%	-
NOSH	20,504	19,100	19,108	19,106	19,182	19,210	19,361	0.95%
YoY %	7.35%	-0.04%	0.01%	-0.40%	-0.15%	-0.78%	-	-
Horiz. %	105.90%	98.65%	98.69%	98.68%	99.08%	99.22%	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	5.48%	11.96%	12.74%	6.90%	12.17%	14.48%	9.39%	-
YoY %	-54.18%	-6.12%	84.64%	-43.30%	-15.95%	54.21%	-	-
Horiz. %	58.36%	127.37%	135.68%	73.48%	129.61%	154.21%	100.00%	-
ROE	1.21%	2.87%	3.14%	1.50%	2.65%	3.37%	1.88%	-
YoY %	-57.84%	-8.60%	109.33%	-43.40%	-21.36%	79.26%	-	-
Horiz. %	64.36%	152.66%	167.02%	79.79%	140.96%	179.26%	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	35.40	39.09	39.65	34.04	34.19	35.83	30.02	2.78%
YoY %	-9.44%	-1.41%	16.48%	-0.44%	-4.58%	19.35%	-	-
Horiz. %	117.92%	130.21%	132.08%	113.39%	113.89%	119.35%	100.00%	-
EPS	1.94	4.67	5.05	2.35	4.16	5.19	2.82	-6.03%
YoY %	-58.46%	-7.52%	114.89%	-43.51%	-19.85%	84.04%	-	-
Horiz. %	68.79%	165.60%	179.08%	83.33%	147.52%	184.04%	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	8.25	9.10	9.24	7.93	8.00	8.39	7.09	2.55%
YoY %	-9.34%	-1.52%	16.52%	-0.88%	-4.65%	18.34%	-	-
Horiz. %	116.36%	128.35%	130.32%	111.85%	112.83%	118.34%	100.00%	-
EPS	0.45	1.09	1.18	0.55	0.97	1.22	0.67	-6.41%
YoY %	-58.72%	-7.63%	114.55%	-43.30%	-20.49%	82.09%	-	-
Horiz. %	67.16%	162.69%	176.12%	82.09%	144.78%	182.09%	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	0.3796	0.3751	0.3657	0.3672	0.3607	0.3541	0.86%
YoY %	-1.79%	1.20%	2.57%	-0.41%	1.80%	1.86%	-	-
Horiz. %	105.28%	107.20%	105.93%	103.28%	103.70%	101.86%	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	6.33	5.37	6.36	6.17	5.67	4.07	4.40	6.24%
YoY %	17.88%	-15.57%	3.08%	8.82%	39.31%	-7.50%	-	-
Horiz. %	143.86%	122.05%	144.55%	140.23%	128.86%	92.50%	100.00%	-
P/EPS	115.39	44.97	49.90	89.36	46.63	28.13	46.81	16.21%
YoY %	156.59%	-9.88%	-44.16%	91.64%	65.77%	-39.91%	-	-
Horiz. %	246.51%	96.07%	106.60%	190.90%	99.62%	60.09%	100.00%	-
EY	0.87	2.22	2.00	1.12	2.14	3.55	2.14	-13.91%
YoY %	-60.81%	11.00%	78.57%	-47.66%	-39.72%	65.89%	-	-
Horiz. %	40.65%	103.74%	93.46%	52.34%	100.00%	165.89%	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	6.22	5.81	5.04	5.96	5.21	3.77	3.90	8.08%
YoY %	7.06%	15.28%	-15.44%	14.40%	38.20%	-3.33%	-	-
Horiz. %	159.49%	148.97%	129.23%	152.82%	133.59%	96.67%	100.00%	-
P/EPS	113.33	48.61	39.60	86.38	42.79	26.01	41.49	18.21%
YoY %	133.14%	22.75%	-54.16%	101.87%	64.51%	-37.31%	-	-
Horiz. %	273.15%	117.16%	95.44%	208.19%	103.13%	62.69%	100.00%	-
EY	0.88	2.06	2.53	1.16	2.34	3.84	2.41	-15.44%
YoY %	-57.28%	-18.58%	118.10%	-50.43%	-39.06%	59.34%	-	-
Horiz. %	36.51%	85.48%	104.98%	48.13%	97.10%	159.34%	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