[GIIB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 22.6%
YoY- 118.49%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 169,423 118,338 58,087 193,438 137,740 84,154 38,392 168.79%
PBT 5,585 3,390 1,228 5,155 2,919 1,199 -876 -
Tax -805 -221 -224 -2,667 -911 -332 -19 1112.56%
NP 4,780 3,169 1,004 2,488 2,008 867 -895 -
-
NP to SH 4,681 3,016 967 2,387 1,947 850 -900 -
-
Tax Rate 14.41% 6.52% 18.24% 51.74% 31.21% 27.69% - -
Total Cost 164,643 115,169 57,083 190,950 135,732 83,287 39,287 159.70%
-
Net Worth 76,984 73,896 70,913 67,592 67,581 64,150 56,528 22.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,327 1,288 1,208 - - - - -
Div Payout % 28.36% 42.74% 125.00% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 76,984 73,896 70,913 67,592 67,581 64,150 56,528 22.84%
NOSH 88,487 85,925 80,583 80,467 80,454 80,188 74,380 12.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.82% 2.68% 1.73% 1.29% 1.46% 1.03% -2.33% -
ROE 6.08% 4.08% 1.36% 3.53% 2.88% 1.32% -1.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 191.47 137.72 72.08 240.39 171.20 104.94 51.62 139.42%
EPS 5.29 3.51 1.20 2.97 2.42 1.06 -1.21 -
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.88 0.84 0.84 0.80 0.76 9.42%
Adjusted Per Share Value based on latest NOSH - 80,506
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.05 18.19 8.93 29.74 21.18 12.94 5.90 168.89%
EPS 0.72 0.46 0.15 0.37 0.30 0.13 -0.14 -
DPS 0.20 0.20 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.1136 0.109 0.1039 0.1039 0.0986 0.0869 22.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.52 0.48 0.47 0.50 0.39 0.34 -
P/RPS 0.41 0.38 0.67 0.20 0.29 0.37 0.66 -27.17%
P/EPS 14.93 14.81 40.00 15.84 20.66 36.79 -28.10 -
EY 6.70 6.75 2.50 6.31 4.84 2.72 -3.56 -
DY 1.90 2.88 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.60 0.55 0.56 0.60 0.49 0.45 59.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 27/05/10 25/02/10 24/11/09 13/08/09 22/05/09 -
Price 0.67 0.60 0.52 0.58 0.47 0.52 0.38 -
P/RPS 0.35 0.44 0.72 0.24 0.27 0.50 0.74 -39.26%
P/EPS 12.67 17.09 43.33 19.55 19.42 49.06 -31.40 -
EY 7.90 5.85 2.31 5.11 5.15 2.04 -3.18 -
DY 2.24 2.50 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.59 0.69 0.56 0.65 0.50 33.32%

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