[GIIB] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.84%
YoY- 133.14%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 265,771 285,069 278,636 231,861 193,438 253,591 208,818 4.09%
PBT 6,869 8,937 6,553 4,639 5,155 -12,559 6,702 0.41%
Tax -824 -3,522 -2,163 646 -2,667 -287 -2,445 -16.56%
NP 6,045 5,415 4,390 5,285 2,488 -12,846 4,257 6.01%
-
NP to SH 5,767 5,294 4,413 5,565 2,387 -12,911 4,723 3.38%
-
Tax Rate 12.00% 39.41% 33.01% -13.93% 51.74% - 36.48% -
Total Cost 259,726 279,654 274,246 226,576 190,950 266,437 204,561 4.05%
-
Net Worth 90,624 90,624 86,269 75,618 67,592 62,705 77,927 2.54%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 1,205 - - - 16 -
Div Payout % - - 27.32% - - - 0.34% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 90,624 90,624 86,269 75,618 67,592 62,705 77,927 2.54%
NOSH 110,518 110,518 110,601 85,930 80,467 80,392 80,337 5.45%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.27% 1.90% 1.58% 2.28% 1.29% -5.07% 2.04% -
ROE 6.36% 5.84% 5.12% 7.36% 3.53% -20.59% 6.06% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 240.48 257.94 251.93 269.83 240.39 315.44 259.92 -1.28%
EPS 5.22 4.79 3.99 6.29 2.97 -16.06 6.30 -3.08%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 0.02 -
NAPS 0.82 0.82 0.78 0.88 0.84 0.78 0.97 -2.75%
Adjusted Per Share Value based on latest NOSH - 88,292
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.86 43.83 42.84 35.65 29.74 38.99 32.10 4.09%
EPS 0.89 0.81 0.68 0.86 0.37 -1.99 0.73 3.35%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1393 0.1393 0.1326 0.1163 0.1039 0.0964 0.1198 2.54%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.405 0.37 0.42 0.73 0.47 0.50 0.72 -
P/RPS 0.17 0.14 0.17 0.27 0.20 0.16 0.28 -7.97%
P/EPS 7.76 7.72 10.53 11.27 15.84 -3.11 12.25 -7.32%
EY 12.88 12.95 9.50 8.87 6.31 -32.12 8.17 7.87%
DY 0.00 0.00 2.60 0.00 0.00 0.00 0.03 -
P/NAPS 0.49 0.45 0.54 0.83 0.56 0.64 0.74 -6.63%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 03/03/08 -
Price 0.375 0.38 0.41 0.62 0.58 0.44 0.68 -
P/RPS 0.16 0.15 0.16 0.23 0.24 0.14 0.26 -7.76%
P/EPS 7.19 7.93 10.28 9.57 19.55 -2.74 11.57 -7.61%
EY 13.92 12.61 9.73 10.45 5.11 -36.50 8.65 8.24%
DY 0.00 0.00 2.66 0.00 0.00 0.00 0.03 -
P/NAPS 0.46 0.46 0.53 0.70 0.69 0.56 0.70 -6.75%

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