[GBAY] YoY TTM Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	26,767	24,447	24,785	24,089	22,860	24,660	25,262	0.96%
YoY %	9.49%	-1.36%	2.89%	5.38%	-7.30%	-2.38%	-	-
Horiz. %	105.96%	96.77%	98.11%	95.36%	90.49%	97.62%	100.00%	-
PBT	3,679	3,014	3,491	3,690	3,195	3,201	1,081	22.62%
YoY %	22.06%	-13.66%	-5.39%	15.49%	-0.19%	196.11%	-	-
Horiz. %	340.33%	278.82%	322.94%	341.35%	295.56%	296.11%	100.00%	-
Tax	-866	-883	-922	-910	-836	-979	-523	8.76%
YoY %	1.93%	4.23%	-1.32%	-8.85%	14.61%	-87.19%	-	-
Horiz. %	165.58%	168.83%	176.29%	174.00%	159.85%	187.19%	100.00%	-
NP	2,813	2,131	2,569	2,780	2,359	2,222	558	30.91%
YoY %	32.00%	-17.05%	-7.59%	17.85%	6.17%	298.21%	-	-
Horiz. %	504.12%	381.90%	460.39%	498.21%	422.76%	398.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,813	2,131	2,569	2,780	2,359	2,222	558	30.91%
YoY %	32.00%	-17.05%	-7.59%	17.85%	6.17%	298.21%	-	-
Horiz. %	504.12%	381.90%	460.39%	498.21%	422.76%	398.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.54%	29.30%	26.41%	24.66%	26.17%	30.58%	48.38%	-
YoY %	-19.66%	10.94%	7.10%	-5.77%	-14.42%	-36.79%	-	-
Horiz. %	48.66%	60.56%	54.59%	50.97%	54.09%	63.21%	100.00%	-
Total Cost	23,954	22,316	22,216	21,309	20,501	22,438	24,704	-0.51%
YoY %	7.34%	0.45%	4.26%	3.94%	-8.63%	-9.17%	-	-
Horiz. %	96.96%	90.33%	89.93%	86.26%	82.99%	90.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,355	30,931	31,202	30,873	30,230	30,127	50,409	-7.60%
YoY %	1.37%	-0.87%	1.07%	2.13%	0.34%	-40.23%	-	-
Horiz. %	62.20%	61.36%	61.90%	61.25%	59.97%	59.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	2,294	2,294	2,684	2,687	2,710	4,184	1,771	4.40%
YoY %	0.00%	-14.53%	-0.11%	-0.85%	-35.23%	136.25%	-	-
Horiz. %	129.53%	129.53%	151.55%	151.72%	153.02%	236.25%	100.00%	-
Div Payout %	81.58%	107.65%	104.50%	96.66%	114.91%	188.33%	317.45%	-
YoY %	-24.22%	3.01%	8.11%	-15.88%	-38.98%	-40.67%	-	-
Horiz. %	25.70%	33.91%	32.92%	30.45%	36.20%	59.33%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	31,355	30,931	31,202	30,873	30,230	30,127	50,409	-7.60%
YoY %	1.37%	-0.87%	1.07%	2.13%	0.34%	-40.23%	-	-
Horiz. %	62.20%	61.36%	61.90%	61.25%	59.97%	59.77%	100.00%	-
NOSH	19,119	19,093	19,142	19,175	19,255	19,437	39,382	-11.33%
YoY %	0.14%	-0.26%	-0.17%	-0.42%	-0.94%	-50.64%	-	-
Horiz. %	48.55%	48.48%	48.61%	48.69%	48.89%	49.36%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	10.51%	8.72%	10.37%	11.54%	10.32%	9.01%	2.21%	-
YoY %	20.53%	-15.91%	-10.14%	11.82%	14.54%	307.69%	-	-
Horiz. %	475.57%	394.57%	469.23%	522.17%	466.97%	407.69%	100.00%	-
ROE	8.97%	6.89%	8.23%	9.00%	7.80%	7.38%	1.11%	-
YoY %	30.19%	-16.28%	-8.56%	15.38%	5.69%	564.86%	-	-
Horiz. %	808.11%	620.72%	741.44%	810.81%	702.70%	664.86%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	140.00	128.04	129.47	125.62	118.72	126.87	64.14	13.88%
YoY %	9.34%	-1.10%	3.06%	5.81%	-6.42%	97.80%	-	-
Horiz. %	218.27%	199.63%	201.86%	195.85%	185.10%	197.80%	100.00%	-
EPS	14.71	11.16	13.42	14.50	12.25	11.43	1.42	47.59%
YoY %	31.81%	-16.84%	-7.45%	18.37%	7.17%	704.93%	-	-
Horiz. %	1,035.92%	785.92%	945.07%	1,021.13%	862.68%	804.93%	100.00%	-
DPS	12.00	12.00	14.00	14.00	14.00	21.53	4.50	17.74%
YoY %	0.00%	-14.29%	0.00%	0.00%	-34.97%	378.44%	-	-
Horiz. %	266.67%	266.67%	311.11%	311.11%	311.11%	478.44%	100.00%	-
NAPS	1.64	1.62	1.63	1.61	1.57	1.55	1.28	4.21%
YoY %	1.23%	-0.61%	1.24%	2.55%	1.29%	21.09%	-	-
Horiz. %	128.12%	126.56%	127.34%	125.78%	122.66%	121.09%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 19,175
RPS	32.64	29.81	30.22	29.37	27.87	30.07	30.80	0.97%
YoY %	9.49%	-1.36%	2.89%	5.38%	-7.32%	-2.37%	-	-
Horiz. %	105.97%	96.79%	98.12%	95.36%	90.49%	97.63%	100.00%	-
EPS	3.43	2.60	3.13	3.39	2.88	2.71	0.68	30.92%
YoY %	31.92%	-16.93%	-7.67%	17.71%	6.27%	298.53%	-	-
Horiz. %	504.41%	382.35%	460.29%	498.53%	423.53%	398.53%	100.00%	-
DPS	2.80	2.80	3.27	3.28	3.31	5.10	2.16	4.41%
YoY %	0.00%	-14.37%	-0.30%	-0.91%	-35.10%	136.11%	-	-
Horiz. %	129.63%	129.63%	151.39%	151.85%	153.24%	236.11%	100.00%	-
NAPS	0.3823	0.3771	0.3804	0.3764	0.3686	0.3673	0.6146	-7.60%
YoY %	1.38%	-0.87%	1.06%	2.12%	0.35%	-40.24%	-	-
Horiz. %	62.20%	61.36%	61.89%	61.24%	59.97%	59.76%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.22	2.35	1.95	1.58	1.31	1.30	1.95	-
P/RPS	1.59	1.84	1.51	1.26	1.10	1.02	3.04	-10.23%
YoY %	-13.59%	21.85%	19.84%	14.55%	7.84%	-66.45%	-	-
Horiz. %	52.30%	60.53%	49.67%	41.45%	36.18%	33.55%	100.00%	-
P/EPS	15.09	21.06	14.53	10.90	10.69	11.37	137.63	-30.79%
YoY %	-28.35%	44.94%	33.30%	1.96%	-5.98%	-91.74%	-	-
Horiz. %	10.96%	15.30%	10.56%	7.92%	7.77%	8.26%	100.00%	-
EY	6.63	4.75	6.88	9.18	9.35	8.79	0.73	44.39%
YoY %	39.58%	-30.96%	-25.05%	-1.82%	6.37%	1,104.11%	-	-
Horiz. %	908.22%	650.68%	942.47%	1,257.53%	1,280.82%	1,204.11%	100.00%	-
DY	5.41	5.11	7.18	8.86	10.69	16.56	2.31	15.22%
YoY %	5.87%	-28.83%	-18.96%	-17.12%	-35.45%	616.88%	-	-
Horiz. %	234.20%	221.21%	310.82%	383.55%	462.77%	716.88%	100.00%	-
P/NAPS	1.35	1.45	1.20	0.98	0.83	0.84	1.52	-1.95%
YoY %	-6.90%	20.83%	22.45%	18.07%	-1.19%	-44.74%	-	-
Horiz. %	88.82%	95.39%	78.95%	64.47%	54.61%	55.26%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	19/05/16	28/04/15	28/04/14	25/04/13	27/04/12	26/04/11	27/04/10	-
Price	1.95	2.40	2.05	1.65	1.40	1.30	2.06	-
P/RPS	1.39	1.87	1.58	1.31	1.18	1.02	3.21	-13.00%
YoY %	-25.67%	18.35%	20.61%	11.02%	15.69%	-68.22%	-	-
Horiz. %	43.30%	58.26%	49.22%	40.81%	36.76%	31.78%	100.00%	-
P/EPS	13.25	21.50	15.28	11.38	11.43	11.37	145.39	-32.89%
YoY %	-38.37%	40.71%	34.27%	-0.44%	0.53%	-92.18%	-	-
Horiz. %	9.11%	14.79%	10.51%	7.83%	7.86%	7.82%	100.00%	-
EY	7.55	4.65	6.55	8.79	8.75	8.79	0.69	48.94%
YoY %	62.37%	-29.01%	-25.48%	0.46%	-0.46%	1,173.91%	-	-
Horiz. %	1,094.20%	673.91%	949.28%	1,273.91%	1,268.12%	1,273.91%	100.00%	-
DY	6.15	5.00	6.83	8.48	10.00	16.56	2.18	18.85%
YoY %	23.00%	-26.79%	-19.46%	-15.20%	-39.61%	659.63%	-	-
Horiz. %	282.11%	229.36%	313.30%	388.99%	458.72%	759.63%	100.00%	-
P/NAPS	1.19	1.48	1.26	1.02	0.89	0.84	1.61	-4.90%
YoY %	-19.59%	17.46%	23.53%	14.61%	5.95%	-47.83%	-	-
Horiz. %	73.91%	91.93%	78.26%	63.35%	55.28%	52.17%	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