[GIIB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 52.71%
YoY- 3240.35%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 286,340 267,141 225,897 183,653 285,156 203,417 156,420 10.59%
PBT 8,356 8,166 7,446 3,892 1,296 9,596 7,721 1.32%
Tax -2,830 -2,614 -1,073 -1,214 -1,281 -4,052 -1,829 7.53%
NP 5,525 5,552 6,373 2,677 14 5,544 5,892 -1.06%
-
NP to SH 5,588 5,704 6,241 2,596 -82 6,748 5,714 -0.37%
-
Tax Rate 33.87% 32.01% 14.41% 31.19% 98.84% 42.23% 23.69% -
Total Cost 280,814 261,589 219,524 180,976 285,141 197,873 150,528 10.94%
-
Net Worth 90,624 79,027 76,984 67,581 74,399 73,906 67,968 4.90%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 1,769 - - - - -
Div Payout % - - 28.36% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 90,624 79,027 76,984 67,581 74,399 73,906 67,968 4.90%
NOSH 110,518 105,369 88,487 80,454 77,499 80,333 79,962 5.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.93% 2.08% 2.82% 1.46% 0.01% 2.73% 3.77% -
ROE 6.17% 7.22% 8.11% 3.84% -0.11% 9.13% 8.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 259.09 253.53 255.29 228.27 367.95 253.22 195.62 4.79%
EPS 5.05 5.41 7.05 3.23 -0.11 8.40 7.15 -5.62%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.75 0.87 0.84 0.96 0.92 0.85 -0.59%
Adjusted Per Share Value based on latest NOSH - 80,661
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.02 41.07 34.73 28.24 43.84 31.27 24.05 10.59%
EPS 0.86 0.88 0.96 0.40 -0.01 1.04 0.88 -0.38%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.1393 0.1215 0.1184 0.1039 0.1144 0.1136 0.1045 4.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.49 0.79 0.50 0.56 0.79 0.52 -
P/RPS 0.15 0.19 0.31 0.22 0.15 0.31 0.27 -9.32%
P/EPS 7.52 9.05 11.20 15.50 -525.00 9.40 7.28 0.54%
EY 13.31 11.05 8.93 6.45 -0.19 10.63 13.74 -0.52%
DY 0.00 0.00 2.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.65 0.91 0.60 0.58 0.86 0.61 -4.59%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 25/11/10 24/11/09 25/11/08 13/11/07 28/11/06 -
Price 0.39 0.45 0.67 0.47 0.56 0.73 0.52 -
P/RPS 0.15 0.18 0.26 0.21 0.15 0.29 0.27 -9.32%
P/EPS 7.71 8.31 9.50 14.57 -525.00 8.69 7.28 0.96%
EY 12.96 12.03 10.53 6.87 -0.19 11.51 13.74 -0.96%
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.77 0.56 0.58 0.79 0.61 -3.91%

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