[GIIB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 52.71%
YoY- 3240.35%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 236,676 232,348 193,438 183,653 168,308 153,568 253,591 -4.50%
PBT 6,780 4,912 5,155 3,892 2,398 -3,504 -12,559 -
Tax -442 -896 -2,667 -1,214 -664 -76 -287 33.46%
NP 6,338 4,016 2,488 2,677 1,734 -3,580 -12,846 -
-
NP to SH 6,032 3,868 2,387 2,596 1,700 -3,600 -12,911 -
-
Tax Rate 6.52% 18.24% 51.74% 31.19% 27.69% - - -
Total Cost 230,338 228,332 190,950 180,976 166,574 157,148 266,437 -9.27%
-
Net Worth 73,896 70,913 67,592 67,581 64,150 56,528 62,705 11.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,577 4,834 - - - - - -
Div Payout % 42.74% 125.00% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 73,896 70,913 67,592 67,581 64,150 56,528 62,705 11.60%
NOSH 85,925 80,583 80,467 80,454 80,188 74,380 80,392 4.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.68% 1.73% 1.29% 1.46% 1.03% -2.33% -5.07% -
ROE 8.16% 5.45% 3.53% 3.84% 2.65% -6.37% -20.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 275.44 288.33 240.39 228.27 209.89 206.46 315.44 -8.66%
EPS 7.02 4.80 2.97 3.23 2.12 -4.84 -16.06 -
DPS 3.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.88 0.84 0.84 0.80 0.76 0.78 6.74%
Adjusted Per Share Value based on latest NOSH - 80,661
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.30 35.64 29.67 28.17 25.81 23.55 38.89 -4.50%
EPS 0.93 0.59 0.37 0.40 0.26 -0.55 -1.98 -
DPS 0.40 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1088 0.1037 0.1037 0.0984 0.0867 0.0962 11.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.48 0.47 0.50 0.39 0.34 0.50 -
P/RPS 0.19 0.17 0.20 0.22 0.19 0.16 0.16 12.17%
P/EPS 7.41 10.00 15.84 15.50 18.40 -7.02 -3.11 -
EY 13.50 10.00 6.31 6.45 5.44 -14.24 -32.12 -
DY 5.77 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.56 0.60 0.49 0.45 0.64 -4.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 27/05/10 25/02/10 24/11/09 13/08/09 22/05/09 27/02/09 -
Price 0.60 0.52 0.58 0.47 0.52 0.38 0.44 -
P/RPS 0.22 0.18 0.24 0.21 0.25 0.18 0.14 35.27%
P/EPS 8.55 10.83 19.55 14.57 24.53 -7.85 -2.74 -
EY 11.70 9.23 5.11 6.87 4.08 -12.74 -36.50 -
DY 5.00 11.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.69 0.56 0.65 0.50 0.56 16.08%

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