[GIIB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 123.7%
YoY- 120.01%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 227,123 229,624 215,135 195,440 177,464 204,809 230,823 -1.07%
PBT 8,556 8,081 7,994 5,890 -10,612 -12,966 -13,762 -
Tax -3,094 -3,089 -3,405 -3,200 -236 181 -275 401.36%
NP 5,462 4,992 4,589 2,690 -10,848 -12,785 -14,037 -
-
NP to SH 5,317 4,839 4,450 2,583 -10,901 -12,778 -13,967 -
-
Tax Rate 36.16% 38.23% 42.59% 54.33% - - - -
Total Cost 221,661 224,632 210,546 192,750 188,312 217,594 244,860 -6.41%
-
Net Worth 76,980 76,014 70,913 67,625 67,755 64,220 61,071 16.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,534 2,534 1,208 - - - - -
Div Payout % 47.67% 52.38% 27.16% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 76,980 76,014 70,913 67,625 67,755 64,220 61,071 16.67%
NOSH 88,483 88,388 80,583 80,506 80,661 80,275 80,357 6.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.40% 2.17% 2.13% 1.38% -6.11% -6.24% -6.08% -
ROE 6.91% 6.37% 6.28% 3.82% -16.09% -19.90% -22.87% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 256.69 259.79 266.97 242.76 220.01 255.13 287.25 -7.21%
EPS 6.01 5.47 5.52 3.21 -13.51 -15.92 -17.38 -
DPS 2.86 2.87 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.88 0.84 0.84 0.80 0.76 9.42%
Adjusted Per Share Value based on latest NOSH - 80,506
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.92 35.30 33.08 30.05 27.28 31.49 35.49 -1.07%
EPS 0.82 0.74 0.68 0.40 -1.68 -1.96 -2.15 -
DPS 0.39 0.39 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.1169 0.109 0.104 0.1042 0.0987 0.0939 16.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.79 0.52 0.48 0.47 0.50 0.39 0.34 -
P/RPS 0.31 0.20 0.18 0.19 0.23 0.15 0.12 88.16%
P/EPS 13.15 9.50 8.69 14.65 -3.70 -2.45 -1.96 -
EY 7.61 10.53 11.50 6.83 -27.03 -40.81 -51.12 -
DY 3.63 5.51 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.60 0.55 0.56 0.60 0.49 0.45 59.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 27/05/10 25/02/10 24/11/09 13/08/09 22/05/09 -
Price 0.67 0.60 0.52 0.58 0.47 0.52 0.38 -
P/RPS 0.26 0.23 0.19 0.24 0.21 0.20 0.13 58.67%
P/EPS 11.15 10.96 9.42 18.08 -3.48 -3.27 -2.19 -
EY 8.97 9.12 10.62 5.53 -28.75 -30.61 -45.74 -
DY 4.28 4.78 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.59 0.69 0.56 0.65 0.50 33.32%

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