[GIIB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.69%
YoY- -2618.45%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 229,624 215,135 195,440 177,464 204,809 230,823 253,591 -6.42%
PBT 8,081 7,994 5,890 -10,612 -12,966 -13,762 -12,558 -
Tax -3,089 -3,405 -3,200 -236 181 -275 -287 389.60%
NP 4,992 4,589 2,690 -10,848 -12,785 -14,037 -12,845 -
-
NP to SH 4,839 4,450 2,583 -10,901 -12,778 -13,967 -12,910 -
-
Tax Rate 38.23% 42.59% 54.33% - - - - -
Total Cost 224,632 210,546 192,750 188,312 217,594 244,860 266,436 -10.78%
-
Net Worth 76,014 70,913 67,625 67,755 64,220 61,071 62,712 13.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,534 1,208 - - - - - -
Div Payout % 52.38% 27.16% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,014 70,913 67,625 67,755 64,220 61,071 62,712 13.72%
NOSH 88,388 80,583 80,506 80,661 80,275 80,357 80,400 6.53%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.17% 2.13% 1.38% -6.11% -6.24% -6.08% -5.07% -
ROE 6.37% 6.28% 3.82% -16.09% -19.90% -22.87% -20.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 259.79 266.97 242.76 220.01 255.13 287.25 315.41 -12.16%
EPS 5.47 5.52 3.21 -13.51 -15.92 -17.38 -16.06 -
DPS 2.87 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.88 0.84 0.84 0.80 0.76 0.78 6.74%
Adjusted Per Share Value based on latest NOSH - 80,661
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 35.30 33.08 30.05 27.28 31.49 35.49 38.99 -6.43%
EPS 0.74 0.68 0.40 -1.68 -1.96 -2.15 -1.98 -
DPS 0.39 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.109 0.104 0.1042 0.0987 0.0939 0.0964 13.75%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.48 0.47 0.50 0.39 0.34 0.50 -
P/RPS 0.20 0.18 0.19 0.23 0.15 0.12 0.16 16.08%
P/EPS 9.50 8.69 14.65 -3.70 -2.45 -1.96 -3.11 -
EY 10.53 11.50 6.83 -27.03 -40.81 -51.12 -32.11 -
DY 5.51 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.56 0.60 0.49 0.45 0.64 -4.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 27/05/10 25/02/10 24/11/09 13/08/09 22/05/09 27/02/09 -
Price 0.60 0.52 0.58 0.47 0.52 0.38 0.44 -
P/RPS 0.23 0.19 0.24 0.21 0.20 0.13 0.14 39.35%
P/EPS 10.96 9.42 18.08 -3.48 -3.27 -2.19 -2.74 -
EY 9.12 10.62 5.53 -28.75 -30.61 -45.74 -36.49 -
DY 4.78 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.69 0.56 0.65 0.50 0.56 16.08%

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