[GIIB] YoY TTM 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- 8.74%
YoY- 137.87%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 276,301 305,516 239,058 229,624 204,809 245,280 181,106 7.28%
PBT 10,203 8,157 4,434 8,081 -12,966 4,718 5,685 10.22%
Tax -3,914 -3,841 774 -3,089 181 -1,716 -3,443 2.15%
NP 6,289 4,316 5,208 4,992 -12,785 3,002 2,242 18.73%
-
NP to SH 5,974 4,308 5,657 4,839 -12,778 2,706 2,915 12.69%
-
Tax Rate 38.36% 47.09% -17.46% 38.23% - 36.37% 60.56% -
Total Cost 270,012 301,200 233,850 224,632 217,594 242,278 178,864 7.09%
-
Net Worth 93,940 89,519 81,518 76,014 64,220 77,738 70,700 4.84%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 1,208 - 2,534 - 16 15 -
Div Payout % - 28.04% - 52.38% - 0.59% 0.55% -
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 81,518 76,014 64,220 77,738 70,700 4.84%
NOSH 110,518 110,518 88,606 88,388 80,275 80,142 80,341 5.45%
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 2.28% 1.41% 2.18% 2.17% -6.24% 1.22% 1.24% -
ROE 6.36% 4.81% 6.94% 6.37% -19.90% 3.48% 4.12% -
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 250.01 276.44 269.80 259.79 255.13 306.05 225.42 1.73%
EPS 5.41 3.90 6.38 5.47 -15.92 3.38 3.63 6.86%
DPS 0.00 1.09 0.00 2.87 0.00 0.02 0.02 -
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 42.38 46.86 36.67 35.22 31.41 37.62 27.78 7.28%
EPS 0.92 0.66 0.87 0.74 -1.96 0.42 0.45 12.64%
DPS 0.00 0.19 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1441 0.1373 0.125 0.1166 0.0985 0.1192 0.1084 4.85%
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 0.14 0.25 0.20 0.15 0.21 0.31 -12.39%
P/EPS 6.66 10.26 10.65 9.50 -2.45 18.95 19.29 -16.22%
EY 15.02 9.75 9.39 10.53 -40.81 5.28 5.18 19.39%
DY 0.00 2.73 0.00 5.51 0.00 0.03 0.03 -
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 0.18 0.23 0.20 0.19 0.36 -13.56%
P/EPS 7.03 10.52 7.75 10.96 -3.27 16.88 22.60 -17.67%
EY 14.22 9.51 12.90 9.12 -30.61 5.92 4.42 21.47%
DY 0.00 2.67 0.00 4.78 0.00 0.04 0.02 -
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