[GIIB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.97%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 110,224 181,362 207,475 265,771 285,068 278,637 231,861 -9.43%
PBT 5,439 -6,873 -15,240 6,870 8,937 6,551 4,639 2.14%
Tax 472 -2,374 2,431 -823 -3,522 -2,163 646 -4.09%
NP 5,911 -9,247 -12,809 6,047 5,415 4,388 5,285 1.50%
-
NP to SH 5,916 -9,346 -12,402 5,785 5,294 4,411 5,565 0.81%
-
Tax Rate -8.68% - - 11.98% 39.41% 33.02% -13.93% -
Total Cost 104,313 190,609 220,284 259,724 279,653 274,249 226,576 -9.82%
-
Net Worth 45,312 70,748 78,467 90,624 90,624 86,449 77,697 -6.93%
Dividend
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 45,312 70,748 78,467 90,624 90,624 86,449 77,697 -6.93%
NOSH 110,518 110,518 110,518 110,518 110,518 110,833 88,292 3.03%
Ratio Analysis
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.36% -5.10% -6.17% 2.28% 1.90% 1.57% 2.28% -
ROE 13.06% -13.21% -15.81% 6.38% 5.84% 5.10% 7.16% -
Per Share
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 99.73 164.06 187.73 240.48 257.94 251.40 262.61 -12.10%
EPS 5.35 -8.45 -11.22 5.23 4.79 3.98 6.30 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.64 0.71 0.82 0.82 0.78 0.88 -9.68%
Adjusted Per Share Value based on latest NOSH - 110,518
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.95 27.88 31.90 40.86 43.83 42.84 35.65 -9.43%
EPS 0.91 -1.44 -1.91 0.89 0.81 0.68 0.86 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.1088 0.1206 0.1393 0.1393 0.1329 0.1195 -6.93%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.205 0.27 0.395 0.405 0.37 0.42 0.73 -
P/RPS 0.21 0.16 0.21 0.17 0.14 0.17 0.28 -3.76%
P/EPS 3.83 -3.19 -3.52 7.74 7.72 10.55 11.58 -13.71%
EY 26.11 -31.31 -28.41 12.92 12.95 9.48 8.63 15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.56 0.49 0.45 0.54 0.83 -6.53%
Price Multiplier on Announcement Date
30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/08/18 29/02/16 27/02/15 28/02/14 27/02/13 29/02/12 28/02/11 -
Price 0.25 0.26 0.395 0.375 0.38 0.41 0.62 -
P/RPS 0.25 0.16 0.21 0.16 0.15 0.16 0.24 0.54%
P/EPS 4.67 -3.08 -3.52 7.16 7.93 10.30 9.84 -9.45%
EY 21.41 -32.52 -28.41 13.96 12.61 9.71 10.17 10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.41 0.56 0.46 0.46 0.53 0.70 -1.81%

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