[GIIB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.29%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 245,280 222,812 208,818 192,436 181,106 170,472 157,188 34.56%
PBT 4,718 5,802 6,702 7,464 5,685 5,677 6,057 -15.35%
Tax -1,716 -2,026 -2,445 -4,202 -3,443 -2,823 -2,534 -22.90%
NP 3,002 3,776 4,257 3,262 2,242 2,854 3,523 -10.12%
-
NP to SH 2,706 3,792 4,723 4,177 2,915 3,108 3,401 -14.14%
-
Tax Rate 36.37% 34.92% 36.48% 56.30% 60.56% 49.73% 41.84% -
Total Cost 242,278 219,036 204,561 189,174 178,864 167,618 153,665 35.50%
-
Net Worth 77,738 75,359 77,600 73,822 70,700 69,599 68,567 8.73%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 16 16 16 15 15 15 15 4.40%
Div Payout % 0.59% 0.42% 0.34% 0.38% 0.55% 0.51% 0.47% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 77,738 75,359 77,600 73,822 70,700 69,599 68,567 8.73%
NOSH 80,142 78,499 80,000 80,241 80,341 79,999 79,729 0.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.22% 1.69% 2.04% 1.70% 1.24% 1.67% 2.24% -
ROE 3.48% 5.03% 6.09% 5.66% 4.12% 4.47% 4.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 306.05 283.84 261.02 239.82 225.42 213.09 197.15 34.10%
EPS 3.38 4.83 5.90 5.21 3.63 3.89 4.27 -14.44%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.97 0.96 0.97 0.92 0.88 0.87 0.86 8.36%
Adjusted Per Share Value based on latest NOSH - 80,241
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.62 34.17 32.03 29.51 27.78 26.15 24.11 34.56%
EPS 0.42 0.58 0.72 0.64 0.45 0.48 0.52 -13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1156 0.119 0.1132 0.1084 0.1067 0.1052 8.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.66 0.72 0.79 0.70 0.61 0.51 -
P/RPS 0.21 0.23 0.28 0.33 0.31 0.29 0.26 -13.28%
P/EPS 18.95 13.66 12.20 15.18 19.29 15.70 11.96 35.94%
EY 5.28 7.32 8.20 6.59 5.18 6.37 8.36 -26.40%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.04 -17.46%
P/NAPS 0.66 0.69 0.74 0.86 0.80 0.70 0.59 7.76%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 03/03/08 13/11/07 28/08/07 31/05/07 28/02/07 -
Price 0.57 0.56 0.68 0.73 0.82 0.66 0.72 -
P/RPS 0.19 0.20 0.26 0.30 0.36 0.31 0.37 -35.89%
P/EPS 16.88 11.59 11.52 14.02 22.60 16.99 16.88 0.00%
EY 5.92 8.63 8.68 7.13 4.42 5.89 5.92 0.00%
DY 0.04 0.04 0.03 0.03 0.02 0.03 0.03 21.16%
P/NAPS 0.59 0.58 0.70 0.79 0.93 0.76 0.84 -21.00%

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