[GIIB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 20.68%
YoY- 50.92%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 278,637 262,795 239,058 230,382 231,861 227,123 229,624 13.72%
PBT 6,551 5,179 4,434 5,213 4,639 8,556 8,081 -13.02%
Tax -2,163 -510 774 1,109 646 -3,094 -3,089 -21.09%
NP 4,388 4,669 5,208 6,322 5,285 5,462 4,992 -8.21%
-
NP to SH 4,411 5,162 5,657 6,716 5,565 5,317 4,839 -5.97%
-
Tax Rate 33.02% 9.85% -17.46% -21.27% -13.93% 36.16% 38.23% -
Total Cost 274,249 258,126 233,850 224,060 226,576 221,661 224,632 14.18%
-
Net Worth 86,449 79,411 81,518 79,424 77,697 76,980 76,014 8.92%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 2,534 2,534 -
Div Payout % - - - - - 47.67% 52.38% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 86,449 79,411 81,518 79,424 77,697 76,980 76,014 8.92%
NOSH 110,833 105,882 88,606 88,249 88,292 88,483 88,388 16.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.57% 1.78% 2.18% 2.74% 2.28% 2.40% 2.17% -
ROE 5.10% 6.50% 6.94% 8.46% 7.16% 6.91% 6.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 251.40 248.20 269.80 261.06 262.61 256.69 259.79 -2.15%
EPS 3.98 4.88 6.38 7.61 6.30 6.01 5.47 -19.05%
DPS 0.00 0.00 0.00 0.00 0.00 2.86 2.87 -
NAPS 0.78 0.75 0.92 0.90 0.88 0.87 0.86 -6.28%
Adjusted Per Share Value based on latest NOSH - 88,249
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.84 40.40 36.75 35.42 35.65 34.92 35.30 13.73%
EPS 0.68 0.79 0.87 1.03 0.86 0.82 0.74 -5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.39 -
NAPS 0.1329 0.1221 0.1253 0.1221 0.1195 0.1184 0.1169 8.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.42 0.49 0.68 0.59 0.73 0.79 0.52 -
P/RPS 0.17 0.20 0.25 0.23 0.28 0.31 0.20 -10.24%
P/EPS 10.55 10.05 10.65 7.75 11.58 13.15 9.50 7.21%
EY 9.48 9.95 9.39 12.90 8.63 7.61 10.53 -6.74%
DY 0.00 0.00 0.00 0.00 0.00 3.63 5.51 -
P/NAPS 0.54 0.65 0.74 0.66 0.83 0.91 0.60 -6.76%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 25/08/11 27/05/11 28/02/11 25/11/10 20/08/10 -
Price 0.41 0.45 0.495 0.58 0.62 0.67 0.60 -
P/RPS 0.16 0.18 0.18 0.22 0.24 0.26 0.23 -21.43%
P/EPS 10.30 9.23 7.75 7.62 9.84 11.15 10.96 -4.04%
EY 9.71 10.83 12.90 13.12 10.17 8.97 9.12 4.25%
DY 0.00 0.00 0.00 0.00 0.00 4.28 4.78 -
P/NAPS 0.53 0.60 0.54 0.64 0.70 0.77 0.70 -16.88%

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