[GIIB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 72.28%
YoY- 131.86%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 279,997 300,295 230,382 215,135 230,823 222,812 170,472 8.61%
PBT 10,074 6,499 5,213 7,994 -13,762 5,802 5,677 10.02%
Tax -4,048 -2,942 1,109 -3,405 -275 -2,026 -2,823 6.18%
NP 6,026 3,557 6,322 4,589 -14,037 3,776 2,854 13.25%
-
NP to SH 5,850 3,521 6,716 4,450 -13,967 3,792 3,108 11.10%
-
Tax Rate 40.18% 45.27% -21.27% 42.59% - 34.92% 49.73% -
Total Cost 273,971 296,738 224,060 210,546 244,860 219,036 167,618 8.52%
-
Net Worth 92,835 0 79,424 70,913 61,071 75,359 69,599 4.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 1,208 - 16 15 -
Div Payout % - - - 27.16% - 0.42% 0.51% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 92,835 0 79,424 70,913 61,071 75,359 69,599 4.91%
NOSH 110,518 110,518 88,249 80,583 80,357 78,499 79,999 5.52%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.15% 1.18% 2.74% 2.13% -6.08% 1.69% 1.67% -
ROE 6.30% 0.00% 8.46% 6.28% -22.87% 5.03% 4.47% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 253.35 271.72 261.06 266.97 287.25 283.84 213.09 2.92%
EPS 5.29 3.19 7.61 5.52 -17.38 4.83 3.89 5.25%
DPS 0.00 0.00 0.00 1.50 0.00 0.02 0.02 -
NAPS 0.84 0.00 0.90 0.88 0.76 0.96 0.87 -0.58%
Adjusted Per Share Value based on latest NOSH - 80,583
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 43.05 46.17 35.42 33.08 35.49 34.26 26.21 8.61%
EPS 0.90 0.54 1.03 0.68 -2.15 0.58 0.48 11.03%
DPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.1427 0.00 0.1221 0.109 0.0939 0.1159 0.107 4.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.37 0.41 0.59 0.48 0.34 0.66 0.61 -
P/RPS 0.15 0.15 0.23 0.18 0.12 0.23 0.29 -10.39%
P/EPS 6.99 12.87 7.75 8.69 -1.96 13.66 15.70 -12.60%
EY 14.31 7.77 12.90 11.50 -51.12 7.32 6.37 14.42%
DY 0.00 0.00 0.00 3.13 0.00 0.03 0.03 -
P/NAPS 0.44 0.00 0.66 0.55 0.45 0.69 0.70 -7.44%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 15/05/12 27/05/11 27/05/10 22/05/09 27/05/08 31/05/07 -
Price 0.38 0.40 0.58 0.52 0.38 0.56 0.66 -
P/RPS 0.15 0.15 0.22 0.19 0.13 0.20 0.31 -11.38%
P/EPS 7.18 12.56 7.62 9.42 -2.19 11.59 16.99 -13.36%
EY 13.93 7.96 13.12 10.62 -45.74 8.63 5.89 15.41%
DY 0.00 0.00 0.00 2.88 0.00 0.04 0.03 -
P/NAPS 0.45 0.00 0.64 0.59 0.50 0.58 0.76 -8.35%

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