[GIIB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.26%
YoY- 19.96%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 283,168 287,294 292,780 285,069 286,340 304,828 313,064 -6.46%
PBT 10,448 12,112 11,548 8,937 8,356 9,580 7,000 30.57%
Tax -3,722 -4,326 -4,264 -3,522 -2,830 -3,540 -2,160 43.68%
NP 6,725 7,786 7,284 5,415 5,525 6,040 4,840 24.49%
-
NP to SH 6,537 7,548 7,136 5,294 5,588 6,190 4,912 20.96%
-
Tax Rate 35.62% 35.72% 36.92% 39.41% 33.87% 36.95% 30.86% -
Total Cost 276,442 279,508 285,496 279,654 280,814 298,788 308,224 -6.99%
-
Net Worth 96,150 93,940 92,835 90,624 90,624 89,519 88,414 5.74%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 96,150 93,940 92,835 90,624 90,624 89,519 88,414 5.74%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.38% 2.71% 2.49% 1.90% 1.93% 1.98% 1.55% -
ROE 6.80% 8.03% 7.69% 5.84% 6.17% 6.91% 5.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 256.22 259.95 264.92 257.94 259.09 275.82 283.27 -6.46%
EPS 5.92 6.82 6.44 4.79 5.05 5.60 5.28 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.84 0.82 0.82 0.81 0.80 5.74%
Adjusted Per Share Value based on latest NOSH - 110,518
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.54 44.17 45.01 43.83 44.02 46.87 48.13 -6.45%
EPS 1.01 1.16 1.10 0.81 0.86 0.95 0.76 20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1478 0.1444 0.1427 0.1393 0.1393 0.1376 0.1359 5.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.375 0.36 0.37 0.37 0.38 0.40 0.41 -
P/RPS 0.15 0.14 0.14 0.14 0.15 0.15 0.14 4.70%
P/EPS 6.34 5.27 5.73 7.72 7.52 7.14 9.22 -22.07%
EY 15.77 18.97 17.45 12.95 13.31 14.00 10.84 28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.44 0.45 0.46 0.49 0.51 -10.74%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 16/08/13 20/05/13 27/02/13 23/11/12 28/08/12 15/05/12 -
Price 0.375 0.38 0.38 0.38 0.39 0.41 0.40 -
P/RPS 0.15 0.15 0.14 0.15 0.15 0.15 0.14 4.70%
P/EPS 6.34 5.56 5.89 7.93 7.71 7.32 9.00 -20.81%
EY 15.77 17.97 16.99 12.61 12.96 13.66 11.11 26.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.45 0.46 0.48 0.51 0.50 -9.55%

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