[GIIB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.12%
YoY- 38.67%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 250,805 265,771 282,690 276,301 279,997 285,068 293,034 -9.86%
PBT 4,626 6,870 10,507 10,203 10,074 8,937 6,693 -21.84%
Tax -374 -823 -4,190 -3,914 -4,048 -3,522 -2,325 -70.45%
NP 4,252 6,047 6,317 6,289 6,026 5,415 4,368 -1.77%
-
NP to SH 3,990 5,785 6,024 5,974 5,850 5,294 4,324 -5.22%
-
Tax Rate 8.08% 11.98% 39.88% 38.36% 40.18% 39.41% 34.74% -
Total Cost 246,553 259,724 276,373 270,012 273,971 279,653 288,666 -9.98%
-
Net Worth 91,299 90,624 96,150 93,940 92,835 90,624 90,624 0.49%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 1,208 -
Div Payout % - - - - - - 27.94% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 91,299 90,624 96,150 93,940 92,835 90,624 90,624 0.49%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.70% 2.28% 2.23% 2.28% 2.15% 1.90% 1.49% -
ROE 4.37% 6.38% 6.27% 6.36% 6.30% 5.84% 4.77% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 228.00 240.48 255.79 250.01 253.35 257.94 265.15 -9.58%
EPS 3.63 5.23 5.45 5.41 5.29 4.79 3.91 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
NAPS 0.83 0.82 0.87 0.85 0.84 0.82 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 110,518
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.47 40.76 43.36 42.38 42.94 43.72 44.94 -9.85%
EPS 0.61 0.89 0.92 0.92 0.90 0.81 0.66 -5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.14 0.139 0.1475 0.1441 0.1424 0.139 0.139 0.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.46 0.405 0.375 0.36 0.37 0.37 0.38 -
P/RPS 0.20 0.17 0.15 0.14 0.15 0.14 0.14 26.87%
P/EPS 12.68 7.74 6.88 6.66 6.99 7.72 9.71 19.49%
EY 7.89 12.92 14.54 15.02 14.31 12.95 10.30 -16.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.87 -
P/NAPS 0.55 0.49 0.43 0.42 0.44 0.45 0.46 12.66%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 28/02/14 21/11/13 16/08/13 20/05/13 27/02/13 23/11/12 -
Price 0.545 0.375 0.375 0.38 0.38 0.38 0.39 -
P/RPS 0.24 0.16 0.15 0.15 0.15 0.15 0.15 36.83%
P/EPS 15.03 7.16 6.88 7.03 7.18 7.93 9.97 31.50%
EY 6.66 13.96 14.54 14.22 13.93 12.61 10.03 -23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.79 -
P/NAPS 0.66 0.46 0.43 0.45 0.45 0.46 0.48 23.67%

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