[GIIB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 55.21%
YoY- 140.42%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 212,376 214,755 200,356 169,423 137,740 213,867 152,563 5.66%
PBT 7,836 6,267 6,125 5,585 2,919 972 7,197 1.42%
Tax -2,792 -2,123 -1,961 -805 -911 -961 -3,039 -1.40%
NP 5,044 4,144 4,164 4,780 2,008 11 4,158 3.26%
-
NP to SH 4,903 4,191 4,278 4,681 1,947 -62 5,061 -0.52%
-
Tax Rate 35.63% 33.88% 32.02% 14.41% 31.21% 98.87% 42.23% -
Total Cost 207,332 210,611 196,192 164,643 135,732 213,856 148,405 5.72%
-
Net Worth 96,150 90,624 79,027 76,984 67,581 74,399 73,906 4.47%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 1,327 - - - -
Div Payout % - - - 28.36% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 96,150 90,624 79,027 76,984 67,581 74,399 73,906 4.47%
NOSH 110,518 110,518 105,369 88,487 80,454 77,500 80,333 5.45%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.38% 1.93% 2.08% 2.82% 1.46% 0.01% 2.73% -
ROE 5.10% 4.62% 5.41% 6.08% 2.88% -0.08% 6.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 192.16 194.32 190.15 191.47 171.20 275.96 189.91 0.19%
EPS 4.44 3.79 4.06 5.29 2.42 -0.08 6.30 -5.65%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.87 0.82 0.75 0.87 0.84 0.96 0.92 -0.92%
Adjusted Per Share Value based on latest NOSH - 88,483
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 32.57 32.94 30.73 25.99 21.13 32.80 23.40 5.66%
EPS 0.75 0.64 0.66 0.72 0.30 -0.01 0.78 -0.65%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.1475 0.139 0.1212 0.1181 0.1037 0.1141 0.1134 4.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.375 0.38 0.49 0.79 0.50 0.56 0.79 -
P/RPS 0.20 0.20 0.26 0.41 0.29 0.20 0.42 -11.62%
P/EPS 8.45 10.02 12.07 14.93 20.66 -700.00 12.54 -6.36%
EY 11.83 9.98 8.29 6.70 4.84 -0.14 7.97 6.79%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.65 0.91 0.60 0.58 0.86 -10.90%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 23/11/12 21/11/11 25/11/10 24/11/09 25/11/08 13/11/07 -
Price 0.375 0.39 0.45 0.67 0.47 0.56 0.73 -
P/RPS 0.20 0.20 0.24 0.35 0.27 0.20 0.38 -10.13%
P/EPS 8.45 10.28 11.08 12.67 19.42 -700.00 11.59 -5.12%
EY 11.83 9.72 9.02 7.90 5.15 -0.14 8.63 5.39%
DY 0.00 0.00 0.00 2.24 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.60 0.77 0.56 0.58 0.79 -9.63%

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