[GIIB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 62.04%
YoY- 207.44%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 231,861 225,897 236,676 232,348 193,438 183,653 168,308 23.73%
PBT 4,639 7,446 6,780 4,912 5,155 3,892 2,398 55.07%
Tax 646 -1,073 -442 -896 -2,667 -1,214 -664 -
NP 5,285 6,373 6,338 4,016 2,488 2,677 1,734 109.78%
-
NP to SH 5,565 6,241 6,032 3,868 2,387 2,596 1,700 119.99%
-
Tax Rate -13.93% 14.41% 6.52% 18.24% 51.74% 31.19% 27.69% -
Total Cost 226,576 219,524 230,338 228,332 190,950 180,976 166,574 22.69%
-
Net Worth 75,618 76,984 73,896 70,913 67,592 67,581 64,150 11.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 1,769 2,577 4,834 - - - -
Div Payout % - 28.36% 42.74% 125.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 75,618 76,984 73,896 70,913 67,592 67,581 64,150 11.55%
NOSH 85,930 88,487 85,925 80,583 80,467 80,454 80,188 4.70%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.28% 2.82% 2.68% 1.73% 1.29% 1.46% 1.03% -
ROE 7.36% 8.11% 8.16% 5.45% 3.53% 3.84% 2.65% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 269.83 255.29 275.44 288.33 240.39 228.27 209.89 18.17%
EPS 6.29 7.05 7.02 4.80 2.97 3.23 2.12 106.07%
DPS 0.00 2.00 3.00 6.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.86 0.88 0.84 0.84 0.80 6.54%
Adjusted Per Share Value based on latest NOSH - 80,583
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.56 34.65 36.30 35.64 29.67 28.17 25.81 23.74%
EPS 0.85 0.96 0.93 0.59 0.37 0.40 0.26 119.79%
DPS 0.00 0.27 0.40 0.74 0.00 0.00 0.00 -
NAPS 0.116 0.1181 0.1133 0.1088 0.1037 0.1037 0.0984 11.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.73 0.79 0.52 0.48 0.47 0.50 0.39 -
P/RPS 0.27 0.31 0.19 0.17 0.20 0.22 0.19 26.31%
P/EPS 11.27 11.20 7.41 10.00 15.84 15.50 18.40 -27.81%
EY 8.87 8.93 13.50 10.00 6.31 6.45 5.44 38.40%
DY 0.00 2.53 5.77 12.50 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.60 0.55 0.56 0.60 0.49 41.96%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 20/08/10 27/05/10 25/02/10 24/11/09 13/08/09 -
Price 0.62 0.67 0.60 0.52 0.58 0.47 0.52 -
P/RPS 0.23 0.26 0.22 0.18 0.24 0.21 0.25 -5.39%
P/EPS 9.57 9.50 8.55 10.83 19.55 14.57 24.53 -46.51%
EY 10.45 10.53 11.70 9.23 5.11 6.87 4.08 86.87%
DY 0.00 2.99 5.00 11.54 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 0.70 0.59 0.69 0.56 0.65 5.05%

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