[GIIB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.47%
YoY- 140.42%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 251,070 226,432 231,861 225,897 236,676 232,348 193,438 19.04%
PBT 6,370 7,208 4,639 7,446 6,780 4,912 5,155 15.19%
Tax -186 956 646 -1,073 -442 -896 -2,667 -83.13%
NP 6,184 8,164 5,285 6,373 6,338 4,016 2,488 83.79%
-
NP to SH 6,396 8,472 5,565 6,241 6,032 3,868 2,387 93.26%
-
Tax Rate 2.92% -13.26% -13.93% 14.41% 6.52% 18.24% 51.74% -
Total Cost 244,886 218,268 226,576 219,524 230,338 228,332 190,950 18.09%
-
Net Worth 81,300 79,424 75,618 76,984 73,896 70,913 67,592 13.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 1,769 2,577 4,834 - -
Div Payout % - - - 28.36% 42.74% 125.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 81,300 79,424 75,618 76,984 73,896 70,913 67,592 13.13%
NOSH 88,370 88,249 85,930 88,487 85,925 80,583 80,467 6.46%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.46% 3.61% 2.28% 2.82% 2.68% 1.73% 1.29% -
ROE 7.87% 10.67% 7.36% 8.11% 8.16% 5.45% 3.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 284.11 256.58 269.83 255.29 275.44 288.33 240.39 11.81%
EPS 7.24 9.60 6.29 7.05 7.02 4.80 2.97 81.42%
DPS 0.00 0.00 0.00 2.00 3.00 6.00 0.00 -
NAPS 0.92 0.90 0.88 0.87 0.86 0.88 0.84 6.27%
Adjusted Per Share Value based on latest NOSH - 88,483
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.60 34.81 35.65 34.73 36.39 35.72 29.74 19.04%
EPS 0.98 1.30 0.86 0.96 0.93 0.59 0.37 91.77%
DPS 0.00 0.00 0.00 0.27 0.40 0.74 0.00 -
NAPS 0.125 0.1221 0.1163 0.1184 0.1136 0.109 0.1039 13.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.68 0.59 0.73 0.79 0.52 0.48 0.47 -
P/RPS 0.24 0.23 0.27 0.31 0.19 0.17 0.20 12.96%
P/EPS 9.40 6.15 11.27 11.20 7.41 10.00 15.84 -29.44%
EY 10.64 16.27 8.87 8.93 13.50 10.00 6.31 41.80%
DY 0.00 0.00 0.00 2.53 5.77 12.50 0.00 -
P/NAPS 0.74 0.66 0.83 0.91 0.60 0.55 0.56 20.48%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 28/02/11 25/11/10 20/08/10 27/05/10 25/02/10 -
Price 0.495 0.58 0.62 0.67 0.60 0.52 0.58 -
P/RPS 0.17 0.23 0.23 0.26 0.22 0.18 0.24 -20.58%
P/EPS 6.84 6.04 9.57 9.50 8.55 10.83 19.55 -50.44%
EY 14.62 16.55 10.45 10.53 11.70 9.23 5.11 101.92%
DY 0.00 0.00 0.00 2.99 5.00 11.54 0.00 -
P/NAPS 0.54 0.64 0.70 0.77 0.70 0.59 0.69 -15.11%

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