[GBAY] YoY TTM 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
TTM Result
Revenue	23,953	23,397	25,265	24,040	25,441	26,302	23,780	0.12%
YoY %	2.38%	-7.39%	5.10%	-5.51%	-3.27%	10.61%	-	-
Horiz. %	100.73%	98.39%	106.24%	101.09%	106.98%	110.61%	100.00%	-
PBT	3,839	2,537	862	1,438	4,366	3,939	3,961	-0.51%
YoY %	51.32%	194.32%	-40.06%	-67.06%	10.84%	-0.56%	-	-
Horiz. %	96.92%	64.05%	21.76%	36.30%	110.22%	99.44%	100.00%	-
Tax	-912	-911	-621	-603	-775	-1,286	-1,058	-2.44%
YoY %	-0.11%	-46.70%	-2.99%	22.19%	39.74%	-21.55%	-	-
Horiz. %	86.20%	86.11%	58.70%	56.99%	73.25%	121.55%	100.00%	-
NP	2,927	1,626	241	835	3,591	2,653	2,903	0.13%
YoY %	80.01%	574.69%	-71.14%	-76.75%	35.36%	-8.61%	-	-
Horiz. %	100.83%	56.01%	8.30%	28.76%	123.70%	91.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,927	1,626	241	835	3,591	2,653	2,903	0.13%
YoY %	80.01%	574.69%	-71.14%	-76.75%	35.36%	-8.61%	-	-
Horiz. %	100.83%	56.01%	8.30%	28.76%	123.70%	91.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.76%	35.91%	72.04%	41.93%	17.75%	32.65%	26.71%	-
YoY %	-33.83%	-50.15%	71.81%	136.23%	-45.64%	22.24%	-	-
Horiz. %	88.96%	134.44%	269.71%	156.98%	66.45%	122.24%	100.00%	-
Total Cost	21,026	21,771	25,024	23,205	21,850	23,649	20,877	0.11%
YoY %	-3.42%	-13.00%	7.84%	6.20%	-7.61%	13.28%	-	-
Horiz. %	100.71%	104.28%	119.86%	111.15%	104.66%	113.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,388	29,475	50,010	51,999	53,550	52,131	50,857	-8.21%
YoY %	3.10%	-41.06%	-3.83%	-2.90%	2.72%	2.51%	-	-
Horiz. %	59.75%	57.96%	98.33%	102.25%	105.30%	102.51%	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	2,695	3,370	2,750	1,771	-	-	2,462	1.51%
YoY %	-20.03%	22.55%	55.28%	0.00%	-	-	-	-
Horiz. %	109.46%	136.88%	111.70%	71.93%	-	-	100.00%	-
Div Payout %	92.09%	207.27%	1,141.35%	212.14%	-	-	84.81%	-
YoY %	-55.57%	-81.84%	438.02%	0.00%	-	-	-	-
Horiz. %	108.58%	244.39%	1,345.77%	250.14%	-	-	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	30,388	29,475	50,010	51,999	53,550	52,131	50,857	-8.21%
YoY %	3.10%	-41.06%	-3.83%	-2.90%	2.72%	2.51%	-	-
Horiz. %	59.75%	57.96%	98.33%	102.25%	105.30%	102.51%	100.00%	-
NOSH	19,233	19,391	39,378	39,393	40,878	41,048	41,013	-11.84%
YoY %	-0.81%	-50.76%	-0.04%	-3.63%	-0.41%	0.09%	-	-
Horiz. %	46.89%	47.28%	96.01%	96.05%	99.67%	100.09%	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	12.22%	6.95%	0.95%	3.47%	14.12%	10.09%	12.21%	-
YoY %	75.83%	631.58%	-72.62%	-75.42%	39.94%	-17.36%	-	-
Horiz. %	100.08%	56.92%	7.78%	28.42%	115.64%	82.64%	100.00%	-
ROE	9.63%	5.52%	0.48%	1.61%	6.71%	5.09%	5.71%	-
YoY %	74.46%	1,050.00%	-70.19%	-76.01%	31.83%	-10.86%	-	-
Horiz. %	168.65%	96.67%	8.41%	28.20%	117.51%	89.14%	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	124.54	120.66	64.16	61.02	62.24	64.08	57.98	13.57%
YoY %	3.22%	88.06%	5.15%	-1.96%	-2.87%	10.52%	-	-
Horiz. %	214.80%	208.11%	110.66%	105.24%	107.35%	110.52%	100.00%	-
EPS	15.22	8.39	0.61	2.12	8.78	6.46	7.08	13.59%
YoY %	81.41%	1,275.41%	-71.23%	-75.85%	35.91%	-8.76%	-	-
Horiz. %	214.97%	118.50%	8.62%	29.94%	124.01%	91.24%	100.00%	-
DPS	14.00	17.38	7.00	4.50	0.00	0.00	6.00	15.15%
YoY %	-19.45%	148.29%	55.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	233.33%	289.67%	116.67%	75.00%	0.00%	0.00%	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	29.20	28.53	30.80	29.31	31.02	32.07	28.99	0.12%
YoY %	2.35%	-7.37%	5.08%	-5.51%	-3.27%	10.62%	-	-
Horiz. %	100.72%	98.41%	106.24%	101.10%	107.00%	110.62%	100.00%	-
EPS	3.57	1.98	0.29	1.02	4.38	3.23	3.54	0.14%
YoY %	80.30%	582.76%	-71.57%	-76.71%	35.60%	-8.76%	-	-
Horiz. %	100.85%	55.93%	8.19%	28.81%	123.73%	91.24%	100.00%	-
DPS	3.29	4.11	3.35	2.16	0.00	0.00	3.00	1.54%
YoY %	-19.95%	22.69%	55.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.67%	137.00%	111.67%	72.00%	0.00%	0.00%	100.00%	-
NAPS	0.3705	0.3594	0.6098	0.634	0.6529	0.6356	0.6201	-8.21%
YoY %	3.09%	-41.06%	-3.82%	-2.89%	2.72%	2.50%	-	-
Horiz. %	59.75%	57.96%	98.34%	102.24%	105.29%	102.50%	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	1.12	0.93	3.74	2.65	2.14	2.25	2.33	-11.48%
YoY %	20.43%	-75.13%	41.13%	23.83%	-4.89%	-3.43%	-	-
Horiz. %	48.07%	39.91%	160.52%	113.73%	91.85%	96.57%	100.00%	-
P/EPS	9.20	13.36	392.15	76.43	15.14	22.28	19.07	-11.42%
YoY %	-31.14%	-96.59%	413.08%	404.82%	-32.05%	16.83%	-	-
Horiz. %	48.24%	70.06%	2,056.37%	400.79%	79.39%	116.83%	100.00%	-
EY	10.87	7.49	0.26	1.31	6.60	4.49	5.24	12.91%
YoY %	45.13%	2,780.77%	-80.15%	-80.15%	46.99%	-14.31%	-	-
Horiz. %	207.44%	142.94%	4.96%	25.00%	125.95%	85.69%	100.00%	-
DY	10.00	15.52	2.92	2.78	0.00	0.00	4.44	14.47%
YoY %	-35.57%	431.51%	5.04%	0.00%	0.00%	0.00%	-	-
Horiz. %	225.23%	349.55%	65.77%	62.61%	0.00%	0.00%	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	1.12	0.97	2.18	2.82	2.15	2.03	2.24	-10.90%
YoY %	15.46%	-55.50%	-22.70%	31.16%	5.91%	-9.38%	-	-
Horiz. %	50.00%	43.30%	97.32%	125.89%	95.98%	90.62%	100.00%	-
P/EPS	9.20	13.95	228.75	81.15	15.25	20.11	18.37	-10.87%
YoY %	-34.05%	-93.90%	181.89%	432.13%	-24.17%	9.47%	-	-
Horiz. %	50.08%	75.94%	1,245.24%	441.75%	83.02%	109.47%	100.00%	-
EY	10.87	7.17	0.44	1.23	6.56	4.97	5.44	12.21%
YoY %	51.60%	1,529.55%	-64.23%	-81.25%	31.99%	-8.64%	-	-
Horiz. %	199.82%	131.80%	8.09%	22.61%	120.59%	91.36%	100.00%	-
DY	10.00	14.85	5.00	2.61	0.00	0.00	4.62	13.72%
YoY %	-32.66%	197.00%	91.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	216.45%	321.43%	108.23%	56.49%	0.00%	0.00%	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