[GIIB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -20.18%
YoY- -47.57%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 285,068 293,034 305,516 300,295 278,637 262,795 239,058 12.39%
PBT 8,937 6,693 8,157 6,499 6,551 5,179 4,434 59.22%
Tax -3,522 -2,325 -3,841 -2,942 -2,163 -510 774 -
NP 5,415 4,368 4,316 3,557 4,388 4,669 5,208 2.62%
-
NP to SH 5,294 4,324 4,308 3,521 4,411 5,162 5,657 -4.30%
-
Tax Rate 39.41% 34.74% 47.09% 45.27% 33.02% 9.85% -17.46% -
Total Cost 279,653 288,666 301,200 296,738 274,249 258,126 233,850 12.60%
-
Net Worth 90,624 90,624 89,519 0 86,449 79,411 81,518 7.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 1,208 1,208 - - - - -
Div Payout % - 27.94% 28.04% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 90,624 90,624 89,519 0 86,449 79,411 81,518 7.28%
NOSH 110,518 110,518 110,518 110,518 110,833 105,882 88,606 15.79%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.90% 1.49% 1.41% 1.18% 1.57% 1.78% 2.18% -
ROE 5.84% 4.77% 4.81% 0.00% 5.10% 6.50% 6.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 257.94 265.15 276.44 271.72 251.40 248.20 269.80 -2.93%
EPS 4.79 3.91 3.90 3.19 3.98 4.88 6.38 -17.32%
DPS 0.00 1.09 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.00 0.78 0.75 0.92 -7.35%
Adjusted Per Share Value based on latest NOSH - 110,518
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.83 45.05 46.97 46.17 42.84 40.40 36.75 12.40%
EPS 0.81 0.66 0.66 0.54 0.68 0.79 0.87 -4.63%
DPS 0.00 0.19 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1393 0.1393 0.1376 0.00 0.1329 0.1221 0.1253 7.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.38 0.40 0.41 0.42 0.49 0.68 -
P/RPS 0.14 0.14 0.14 0.15 0.17 0.20 0.25 -31.94%
P/EPS 7.72 9.71 10.26 12.87 10.55 10.05 10.65 -19.22%
EY 12.95 10.30 9.75 7.77 9.48 9.95 9.39 23.77%
DY 0.00 2.87 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.49 0.00 0.54 0.65 0.74 -28.11%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 28/08/12 15/05/12 29/02/12 21/11/11 25/08/11 -
Price 0.38 0.39 0.41 0.40 0.41 0.45 0.495 -
P/RPS 0.15 0.15 0.15 0.15 0.16 0.18 0.18 -11.39%
P/EPS 7.93 9.97 10.52 12.56 10.30 9.23 7.75 1.53%
EY 12.61 10.03 9.51 7.96 9.71 10.83 12.90 -1.49%
DY 0.00 2.79 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.51 0.00 0.53 0.60 0.54 -10.09%

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