[GIIB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 26.02%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 292,780 285,069 286,340 304,828 313,064 278,636 267,141 6.29%
PBT 11,548 8,937 8,356 9,580 7,000 6,553 8,166 25.96%
Tax -4,264 -3,522 -2,830 -3,540 -2,160 -2,163 -2,614 38.53%
NP 7,284 5,415 5,525 6,040 4,840 4,390 5,552 19.82%
-
NP to SH 7,136 5,294 5,588 6,190 4,912 4,413 5,704 16.08%
-
Tax Rate 36.92% 39.41% 33.87% 36.95% 30.86% 33.01% 32.01% -
Total Cost 285,496 279,654 280,814 298,788 308,224 274,246 261,589 5.99%
-
Net Worth 92,835 90,624 90,624 89,519 88,414 86,269 79,027 11.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 1,205 - -
Div Payout % - - - - - 27.32% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 92,835 90,624 90,624 89,519 88,414 86,269 79,027 11.32%
NOSH 110,518 110,518 110,518 110,518 110,518 110,601 105,369 3.22%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.49% 1.90% 1.93% 1.98% 1.55% 1.58% 2.08% -
ROE 7.69% 5.84% 6.17% 6.91% 5.56% 5.12% 7.22% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 264.92 257.94 259.09 275.82 283.27 251.93 253.53 2.97%
EPS 6.44 4.79 5.05 5.60 5.28 3.99 5.41 12.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
NAPS 0.84 0.82 0.82 0.81 0.80 0.78 0.75 7.84%
Adjusted Per Share Value based on latest NOSH - 110,518
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 45.01 43.83 44.02 46.87 48.13 42.84 41.07 6.29%
EPS 1.10 0.81 0.86 0.95 0.76 0.68 0.88 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.1427 0.1393 0.1393 0.1376 0.1359 0.1326 0.1215 11.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.37 0.37 0.38 0.40 0.41 0.42 0.49 -
P/RPS 0.14 0.14 0.15 0.15 0.14 0.17 0.19 -18.40%
P/EPS 5.73 7.72 7.52 7.14 9.22 10.53 9.05 -26.24%
EY 17.45 12.95 13.31 14.00 10.84 9.50 11.05 35.57%
DY 0.00 0.00 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 0.44 0.45 0.46 0.49 0.51 0.54 0.65 -22.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 27/02/13 23/11/12 28/08/12 15/05/12 29/02/12 21/11/11 -
Price 0.38 0.38 0.39 0.41 0.40 0.41 0.45 -
P/RPS 0.14 0.15 0.15 0.15 0.14 0.16 0.18 -15.41%
P/EPS 5.89 7.93 7.71 7.32 9.00 10.28 8.31 -20.48%
EY 16.99 12.61 12.96 13.66 11.11 9.73 12.03 25.85%
DY 0.00 0.00 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 0.45 0.46 0.48 0.51 0.50 0.53 0.60 -17.43%

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
Post a Comment