[GIIB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 22.43%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 282,690 276,301 279,997 285,068 293,034 305,516 300,295 -3.94%
PBT 10,507 10,203 10,074 8,937 6,693 8,157 6,499 37.70%
Tax -4,190 -3,914 -4,048 -3,522 -2,325 -3,841 -2,942 26.55%
NP 6,317 6,289 6,026 5,415 4,368 4,316 3,557 46.59%
-
NP to SH 6,024 5,974 5,850 5,294 4,324 4,308 3,521 43.00%
-
Tax Rate 39.88% 38.36% 40.18% 39.41% 34.74% 47.09% 45.27% -
Total Cost 276,373 270,012 273,971 279,653 288,666 301,200 296,738 -4.62%
-
Net Worth 96,150 93,940 92,835 90,624 90,624 89,519 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 1,208 1,208 - -
Div Payout % - - - - 27.94% 28.04% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 96,150 93,940 92,835 90,624 90,624 89,519 0 -
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.23% 2.28% 2.15% 1.90% 1.49% 1.41% 1.18% -
ROE 6.27% 6.36% 6.30% 5.84% 4.77% 4.81% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 255.79 250.01 253.35 257.94 265.15 276.44 271.72 -3.94%
EPS 5.45 5.41 5.29 4.79 3.91 3.90 3.19 42.86%
DPS 0.00 0.00 0.00 0.00 1.09 1.09 0.00 -
NAPS 0.87 0.85 0.84 0.82 0.82 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 110,518
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.46 42.48 43.05 43.83 45.05 46.97 46.17 -3.94%
EPS 0.93 0.92 0.90 0.81 0.66 0.66 0.54 43.63%
DPS 0.00 0.00 0.00 0.00 0.19 0.19 0.00 -
NAPS 0.1478 0.1444 0.1427 0.1393 0.1393 0.1376 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.375 0.36 0.37 0.37 0.38 0.40 0.41 -
P/RPS 0.15 0.14 0.15 0.14 0.14 0.14 0.15 0.00%
P/EPS 6.88 6.66 6.99 7.72 9.71 10.26 12.87 -34.10%
EY 14.54 15.02 14.31 12.95 10.30 9.75 7.77 51.79%
DY 0.00 0.00 0.00 0.00 2.87 2.73 0.00 -
P/NAPS 0.43 0.42 0.44 0.45 0.46 0.49 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 16/08/13 20/05/13 27/02/13 23/11/12 28/08/12 15/05/12 -
Price 0.375 0.38 0.38 0.38 0.39 0.41 0.40 -
P/RPS 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.00%
P/EPS 6.88 7.03 7.18 7.93 9.97 10.52 12.56 -33.02%
EY 14.54 14.22 13.93 12.61 10.03 9.51 7.96 49.37%
DY 0.00 0.00 0.00 0.00 2.79 2.67 0.00 -
P/NAPS 0.43 0.45 0.45 0.46 0.48 0.51 0.00 -

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