[GIIB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.07%
YoY- 38.87%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 270,122 245,280 222,812 208,818 192,436 181,106 170,472 35.80%
PBT 478 4,718 5,802 6,702 7,464 5,685 5,677 -80.70%
Tax -368 -1,716 -2,026 -2,445 -4,202 -3,443 -2,823 -74.19%
NP 110 3,002 3,776 4,257 3,262 2,242 2,854 -88.52%
-
NP to SH -401 2,706 3,792 4,723 4,177 2,915 3,108 -
-
Tax Rate 76.99% 36.37% 34.92% 36.48% 56.30% 60.56% 49.73% -
Total Cost 270,012 242,278 219,036 204,561 189,174 178,864 167,618 37.29%
-
Net Worth 77,195 77,738 75,359 77,600 73,822 70,700 69,599 7.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 16 16 16 16 15 15 15 4.38%
Div Payout % 0.00% 0.59% 0.42% 0.34% 0.38% 0.55% 0.51% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 77,195 77,738 75,359 77,600 73,822 70,700 69,599 7.12%
NOSH 80,412 80,142 78,499 80,000 80,241 80,341 79,999 0.34%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.04% 1.22% 1.69% 2.04% 1.70% 1.24% 1.67% -
ROE -0.52% 3.48% 5.03% 6.09% 5.66% 4.12% 4.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 335.92 306.05 283.84 261.02 239.82 225.42 213.09 35.33%
EPS -0.50 3.38 4.83 5.90 5.21 3.63 3.89 -
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.96 0.97 0.96 0.97 0.92 0.88 0.87 6.76%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.43 37.62 34.17 32.03 29.51 27.78 26.15 35.78%
EPS -0.06 0.42 0.58 0.72 0.64 0.45 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.1192 0.1156 0.119 0.1132 0.1084 0.1067 7.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.56 0.64 0.66 0.72 0.79 0.70 0.61 -
P/RPS 0.17 0.21 0.23 0.28 0.33 0.31 0.29 -29.88%
P/EPS -112.30 18.95 13.66 12.20 15.18 19.29 15.70 -
EY -0.89 5.28 7.32 8.20 6.59 5.18 6.37 -
DY 0.04 0.03 0.03 0.03 0.03 0.03 0.03 21.07%
P/NAPS 0.58 0.66 0.69 0.74 0.86 0.80 0.70 -11.75%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 03/03/08 13/11/07 28/08/07 31/05/07 -
Price 0.56 0.57 0.56 0.68 0.73 0.82 0.66 -
P/RPS 0.17 0.19 0.20 0.26 0.30 0.36 0.31 -32.92%
P/EPS -112.30 16.88 11.59 11.52 14.02 22.60 16.99 -
EY -0.89 5.92 8.63 8.68 7.13 4.42 5.89 -
DY 0.04 0.04 0.04 0.03 0.03 0.02 0.03 21.07%
P/NAPS 0.58 0.59 0.58 0.70 0.79 0.93 0.76 -16.44%

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