[GIIB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 55.95%
YoY- 254.82%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 287,294 304,828 251,070 236,676 168,308 265,872 192,948 6.85%
PBT 12,112 9,580 6,370 6,780 2,398 3,218 7,182 9.09%
Tax -4,326 -3,540 -186 -442 -664 -1,600 -3,058 5.94%
NP 7,786 6,040 6,184 6,338 1,734 1,618 4,124 11.16%
-
NP to SH 7,548 6,190 6,396 6,032 1,700 1,440 5,468 5.51%
-
Tax Rate 35.72% 36.95% 2.92% 6.52% 27.69% 49.72% 42.58% -
Total Cost 279,508 298,788 244,886 230,338 166,574 264,254 188,824 6.74%
-
Net Worth 93,940 89,519 81,300 73,896 64,150 77,600 70,554 4.88%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 2,577 - - - -
Div Payout % - - - 42.74% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 93,940 89,519 81,300 73,896 64,150 77,600 70,554 4.88%
NOSH 110,518 110,518 88,370 85,925 80,188 80,000 80,175 5.48%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.71% 1.98% 2.46% 2.68% 1.03% 0.61% 2.14% -
ROE 8.03% 6.91% 7.87% 8.16% 2.65% 1.86% 7.75% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 259.95 275.82 284.11 275.44 209.89 332.34 240.66 1.29%
EPS 6.82 5.60 7.24 7.02 2.12 1.80 6.82 0.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.92 0.86 0.80 0.97 0.88 -0.57%
Adjusted Per Share Value based on latest NOSH - 88,388
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 44.06 46.75 38.51 36.30 25.81 40.78 29.59 6.85%
EPS 1.16 0.95 0.98 0.93 0.26 0.22 0.84 5.52%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.1441 0.1373 0.1247 0.1133 0.0984 0.119 0.1082 4.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.36 0.40 0.68 0.52 0.39 0.64 0.70 -
P/RPS 0.14 0.15 0.24 0.19 0.19 0.19 0.29 -11.41%
P/EPS 5.27 7.14 9.40 7.41 18.40 35.56 10.26 -10.50%
EY 18.97 14.00 10.64 13.50 5.44 2.81 9.74 11.73%
DY 0.00 0.00 0.00 5.77 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.74 0.60 0.49 0.66 0.80 -10.17%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 16/08/13 28/08/12 25/08/11 20/08/10 13/08/09 26/08/08 28/08/07 -
Price 0.38 0.41 0.495 0.60 0.52 0.57 0.82 -
P/RPS 0.15 0.15 0.17 0.22 0.25 0.17 0.34 -12.73%
P/EPS 5.56 7.32 6.84 8.55 24.53 31.67 12.02 -12.04%
EY 17.97 13.66 14.62 11.70 4.08 3.16 8.32 13.68%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.54 0.70 0.65 0.59 0.93 -11.38%

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