[GIIB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.35%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 279,997 285,068 293,034 305,516 300,295 278,637 262,795 4.31%
PBT 10,074 8,937 6,693 8,157 6,499 6,551 5,179 55.76%
Tax -4,048 -3,522 -2,325 -3,841 -2,942 -2,163 -510 297.40%
NP 6,026 5,415 4,368 4,316 3,557 4,388 4,669 18.52%
-
NP to SH 5,850 5,294 4,324 4,308 3,521 4,411 5,162 8.69%
-
Tax Rate 40.18% 39.41% 34.74% 47.09% 45.27% 33.02% 9.85% -
Total Cost 273,971 279,653 288,666 301,200 296,738 274,249 258,126 4.04%
-
Net Worth 92,835 90,624 90,624 89,519 0 86,449 79,411 10.96%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 1,208 1,208 - - - -
Div Payout % - - 27.94% 28.04% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 92,835 90,624 90,624 89,519 0 86,449 79,411 10.96%
NOSH 110,518 110,518 110,518 110,518 110,518 110,833 105,882 2.89%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.15% 1.90% 1.49% 1.41% 1.18% 1.57% 1.78% -
ROE 6.30% 5.84% 4.77% 4.81% 0.00% 5.10% 6.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 253.35 257.94 265.15 276.44 271.72 251.40 248.20 1.37%
EPS 5.29 4.79 3.91 3.90 3.19 3.98 4.88 5.52%
DPS 0.00 0.00 1.09 1.09 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.82 0.81 0.00 0.78 0.75 7.84%
Adjusted Per Share Value based on latest NOSH - 110,518
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.94 43.72 44.94 46.86 46.06 42.74 40.31 4.29%
EPS 0.90 0.81 0.66 0.66 0.54 0.68 0.79 9.07%
DPS 0.00 0.00 0.19 0.19 0.00 0.00 0.00 -
NAPS 0.1424 0.139 0.139 0.1373 0.00 0.1326 0.1218 10.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.37 0.37 0.38 0.40 0.41 0.42 0.49 -
P/RPS 0.15 0.14 0.14 0.14 0.15 0.17 0.20 -17.43%
P/EPS 6.99 7.72 9.71 10.26 12.87 10.55 10.05 -21.48%
EY 14.31 12.95 10.30 9.75 7.77 9.48 9.95 27.38%
DY 0.00 0.00 2.87 2.73 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.46 0.49 0.00 0.54 0.65 -22.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 27/02/13 23/11/12 28/08/12 15/05/12 29/02/12 21/11/11 -
Price 0.38 0.38 0.39 0.41 0.40 0.41 0.45 -
P/RPS 0.15 0.15 0.15 0.15 0.15 0.16 0.18 -11.43%
P/EPS 7.18 7.93 9.97 10.52 12.56 10.30 9.23 -15.40%
EY 13.93 12.61 10.03 9.51 7.96 9.71 10.83 18.25%
DY 0.00 0.00 2.79 2.67 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.48 0.51 0.00 0.53 0.60 -17.43%

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