[GIIB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.32%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 212,376 143,647 73,195 285,069 214,755 152,414 78,266 94.42%
PBT 7,836 6,056 2,887 8,937 6,267 4,790 1,750 171.41%
Tax -2,792 -2,163 -1,066 -3,522 -2,123 -1,770 -540 198.70%
NP 5,044 3,893 1,821 5,415 4,144 3,020 1,210 158.79%
-
NP to SH 4,903 3,774 1,784 5,294 4,191 3,095 1,228 151.46%
-
Tax Rate 35.63% 35.72% 36.92% 39.41% 33.88% 36.95% 30.86% -
Total Cost 207,332 139,754 71,374 279,654 210,611 149,394 77,056 93.33%
-
Net Worth 96,150 93,940 92,835 90,624 90,624 89,519 88,414 5.74%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 96,150 93,940 92,835 90,624 90,624 89,519 88,414 5.74%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.38% 2.71% 2.49% 1.90% 1.93% 1.98% 1.55% -
ROE 5.10% 4.02% 1.92% 5.84% 4.62% 3.46% 1.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 192.16 129.98 66.23 257.94 194.32 137.91 70.82 94.42%
EPS 4.44 3.41 1.61 4.79 3.79 2.80 1.32 124.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.84 0.82 0.82 0.81 0.80 5.74%
Adjusted Per Share Value based on latest NOSH - 110,518
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.65 22.09 11.25 43.83 33.02 23.43 12.03 94.45%
EPS 0.75 0.58 0.27 0.81 0.64 0.48 0.19 149.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1444 0.1427 0.1393 0.1393 0.1376 0.1359 5.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.375 0.36 0.37 0.37 0.38 0.40 0.41 -
P/RPS 0.20 0.28 0.56 0.14 0.20 0.29 0.58 -50.79%
P/EPS 8.45 10.54 22.92 7.72 10.02 14.28 36.90 -62.53%
EY 11.83 9.49 4.36 12.95 9.98 7.00 2.71 166.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.44 0.45 0.46 0.49 0.51 -10.74%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 16/08/13 20/05/13 27/02/13 23/11/12 28/08/12 15/05/12 -
Price 0.375 0.38 0.38 0.38 0.39 0.41 0.40 -
P/RPS 0.20 0.29 0.57 0.15 0.20 0.30 0.56 -49.63%
P/EPS 8.45 11.13 23.54 7.93 10.28 14.64 36.00 -61.91%
EY 11.83 8.99 4.25 12.61 9.72 6.83 2.78 162.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.45 0.46 0.48 0.51 0.50 -9.55%

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