[GIIB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 194.44%
YoY- 18.06%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 152,414 125,535 118,338 84,154 132,936 96,474 72,556 13.15%
PBT 4,790 3,185 3,390 1,199 1,609 3,591 3,964 3.20%
Tax -1,770 -93 -221 -332 -800 -1,529 -621 19.05%
NP 3,020 3,092 3,169 867 809 2,062 3,343 -1.67%
-
NP to SH 3,095 3,198 3,016 850 720 2,734 3,221 -0.66%
-
Tax Rate 36.95% 2.92% 6.52% 27.69% 49.72% 42.58% 15.67% -
Total Cost 149,394 122,443 115,169 83,287 132,127 94,412 69,213 13.66%
-
Net Worth 89,519 81,300 73,896 64,150 77,600 70,554 66,338 5.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 1,288 - - - - -
Div Payout % - - 42.74% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 89,519 81,300 73,896 64,150 77,600 70,554 66,338 5.11%
NOSH 110,518 88,370 85,925 80,188 80,000 80,175 79,925 5.54%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.98% 2.46% 2.68% 1.03% 0.61% 2.14% 4.61% -
ROE 3.46% 3.93% 4.08% 1.32% 0.93% 3.88% 4.86% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 137.91 142.06 137.72 104.94 166.17 120.33 90.78 7.21%
EPS 2.80 3.62 3.51 1.06 0.90 3.41 4.03 -5.88%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.92 0.86 0.80 0.97 0.88 0.83 -0.40%
Adjusted Per Share Value based on latest NOSH - 80,275
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.43 19.30 18.19 12.94 20.44 14.83 11.16 13.14%
EPS 0.48 0.49 0.46 0.13 0.11 0.42 0.50 -0.67%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.1376 0.125 0.1136 0.0986 0.1193 0.1085 0.102 5.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.40 0.68 0.52 0.39 0.64 0.70 0.56 -
P/RPS 0.29 0.48 0.38 0.37 0.39 0.58 0.62 -11.88%
P/EPS 14.28 18.79 14.81 36.79 71.11 20.53 13.90 0.45%
EY 7.00 5.32 6.75 2.72 1.41 4.87 7.20 -0.46%
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.74 0.60 0.49 0.66 0.80 0.67 -5.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 20/08/10 13/08/09 26/08/08 28/08/07 24/08/06 -
Price 0.41 0.495 0.60 0.52 0.57 0.82 0.53 -
P/RPS 0.30 0.35 0.44 0.50 0.34 0.68 0.58 -10.39%
P/EPS 14.64 13.68 17.09 49.06 63.33 24.05 13.15 1.80%
EY 6.83 7.31 5.85 2.04 1.58 4.16 7.60 -1.76%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.70 0.65 0.59 0.93 0.64 -3.71%

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