[GIIB] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 8.93%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 168,250 191,549 216,877 265,771 285,069 278,636 231,861 -5.19%
PBT -42,075 -6,375 -10,824 6,869 8,937 6,553 4,639 -
Tax -574 -2,387 -836 -824 -3,522 -2,163 646 -
NP -42,649 -8,762 -11,660 6,045 5,415 4,390 5,285 -
-
NP to SH -42,423 -8,627 -11,715 5,767 5,294 4,413 5,565 -
-
Tax Rate - - - 12.00% 39.41% 33.01% -13.93% -
Total Cost 210,899 200,311 228,537 259,726 279,654 274,246 226,576 -1.18%
-
Net Worth 43,097 70,731 79,572 90,624 90,624 86,269 75,618 -8.93%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 1,205 - -
Div Payout % - - - - - 27.32% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 43,097 70,731 79,572 90,624 90,624 86,269 75,618 -8.93%
NOSH 110,518 110,518 110,518 110,518 110,518 110,601 85,930 4.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -25.35% -4.57% -5.38% 2.27% 1.90% 1.58% 2.28% -
ROE -98.44% -12.20% -14.72% 6.36% 5.84% 5.12% 7.36% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 152.26 173.32 196.24 240.48 257.94 251.93 269.83 -9.08%
EPS -38.39 -7.81 -10.60 5.22 4.79 3.99 6.29 -
DPS 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
NAPS 0.39 0.64 0.72 0.82 0.82 0.78 0.88 -12.67%
Adjusted Per Share Value based on latest NOSH - 110,518
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.81 29.38 33.26 40.76 43.72 42.74 35.56 -5.19%
EPS -6.51 -1.32 -1.80 0.88 0.81 0.68 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.0661 0.1085 0.122 0.139 0.139 0.1323 0.116 -8.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.625 0.27 0.395 0.405 0.37 0.42 0.73 -
P/RPS 0.41 0.16 0.20 0.17 0.14 0.17 0.27 7.20%
P/EPS -1.63 -3.46 -3.73 7.76 7.72 10.53 11.27 -
EY -61.42 -28.91 -26.84 12.88 12.95 9.50 8.87 -
DY 0.00 0.00 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 1.60 0.42 0.55 0.49 0.45 0.54 0.83 11.54%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.45 0.26 0.395 0.375 0.38 0.41 0.62 -
P/RPS 0.30 0.15 0.20 0.16 0.15 0.16 0.23 4.52%
P/EPS -1.17 -3.33 -3.73 7.19 7.93 10.28 9.57 -
EY -85.31 -30.02 -26.84 13.92 12.61 9.73 10.45 -
DY 0.00 0.00 0.00 0.00 0.00 2.66 0.00 -
P/NAPS 1.15 0.41 0.55 0.46 0.46 0.53 0.70 8.61%

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