[GIIB] YoY TTM 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- 9.88%
YoY- 148.78%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 282,690 293,034 262,795 227,123 177,464 270,122 192,436 6.61%
PBT 10,507 6,693 5,179 8,556 -10,612 478 7,464 5.85%
Tax -4,190 -2,325 -510 -3,094 -236 -368 -4,202 -0.04%
NP 6,317 4,368 4,669 5,462 -10,848 110 3,262 11.63%
-
NP to SH 6,024 4,324 5,162 5,317 -10,901 -401 4,177 6.28%
-
Tax Rate 39.88% 34.74% 9.85% 36.16% - 76.99% 56.30% -
Total Cost 276,373 288,666 258,126 221,661 188,312 270,012 189,174 6.51%
-
Net Worth 96,150 90,624 79,411 76,980 67,755 77,195 73,822 4.49%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 1,208 - 2,534 - 16 15 -
Div Payout % - 27.94% - 47.67% - 0.00% 0.38% -
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 79,411 76,980 67,755 77,195 73,822 4.49%
NOSH 110,518 110,518 105,882 88,483 80,661 80,412 80,241 5.47%
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 2.23% 1.49% 1.78% 2.40% -6.11% 0.04% 1.70% -
ROE 6.27% 4.77% 6.50% 6.91% -16.09% -0.52% 5.66% -
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 255.79 265.15 248.20 256.69 220.01 335.92 239.82 1.07%
EPS 5.45 3.91 4.88 6.01 -13.51 -0.50 5.21 0.75%
DPS 0.00 1.09 0.00 2.86 0.00 0.02 0.02 -
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 43.36 44.94 40.31 34.83 27.22 41.43 29.51 6.61%
EPS 0.92 0.66 0.79 0.82 -1.67 -0.06 0.64 6.22%
DPS 0.00 0.19 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1475 0.139 0.1218 0.1181 0.1039 0.1184 0.1132 4.50%
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 0.15 0.14 0.20 0.31 0.23 0.17 0.33 -12.30%
P/EPS 6.88 9.71 10.05 13.15 -3.70 -112.30 15.18 -12.34%
EY 14.54 10.30 9.95 7.61 -27.03 -0.89 6.59 14.08%
DY 0.00 2.87 0.00 3.63 0.00 0.04 0.03 -
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 0.15 0.15 0.18 0.26 0.21 0.17 0.30 -10.90%
P/EPS 6.88 9.97 9.23 11.15 -3.48 -112.30 14.02 -11.17%
EY 14.54 10.03 10.83 8.97 -28.75 -0.89 7.13 12.59%
DY 0.00 2.79 0.00 4.28 0.00 0.04 0.03 -
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