[IGBB] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -20.42%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 198,389 194,606 187,916 172,084 212,662 217,497 203,904 -1.80%
PBT 40,099 47,197 44,042 34,184 46,302 41,830 39,610 0.81%
Tax 840 -304 -364 -640 -3,506 -676 -748 -
NP 40,939 46,893 43,678 33,544 42,796 41,154 38,862 3.52%
-
NP to SH 38,966 45,365 43,400 32,976 41,438 40,532 39,384 -0.70%
-
Tax Rate -2.09% 0.64% 0.83% 1.87% 7.57% 1.62% 1.89% -
Total Cost 157,450 147,713 144,238 138,540 169,866 176,342 165,042 -3.08%
-
Net Worth 1,143,102 1,137,373 1,128,789 1,115,364 1,105,969 1,025,157 1,012,084 8.42%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 1,143,102 1,137,373 1,128,789 1,115,364 1,105,969 1,025,157 1,012,084 8.42%
NOSH 486,426 486,057 486,547 323,294 323,382 323,393 323,349 31.19%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 20.64% 24.10% 23.24% 19.49% 20.12% 18.92% 19.06% -
ROE 3.41% 3.99% 3.84% 2.96% 3.75% 3.95% 3.89% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 40.78 40.04 38.62 53.23 65.76 67.25 63.06 -25.15%
EPS 6.41 9.33 8.92 10.20 8.53 12.53 12.18 -34.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.34 2.32 3.45 3.42 3.17 3.13 -17.35%
Adjusted Per Share Value based on latest NOSH - 323,294
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.61 14.33 13.84 12.67 15.66 16.01 15.01 -1.77%
EPS 2.87 3.34 3.20 2.43 3.05 2.98 2.90 -0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8417 0.8374 0.8311 0.8212 0.8143 0.7548 0.7452 8.43%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.33 1.30 0.98 1.10 1.38 1.35 1.50 -
P/RPS 3.26 3.25 2.54 2.07 2.10 2.01 2.38 23.26%
P/EPS 16.60 13.93 10.99 10.78 10.77 10.77 12.32 21.92%
EY 6.02 7.18 9.10 9.27 9.29 9.28 8.12 -18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.42 0.32 0.40 0.43 0.48 12.10%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 15/12/09 30/09/09 24/06/09 25/03/09 11/12/08 26/09/08 -
Price 1.30 1.26 0.96 1.41 1.18 0.93 1.40 -
P/RPS 3.19 3.15 2.49 2.65 1.79 1.38 2.22 27.25%
P/EPS 16.23 13.50 10.76 13.82 9.21 7.42 11.49 25.81%
EY 6.16 7.41 9.29 7.23 10.86 13.48 8.70 -20.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.41 0.41 0.35 0.29 0.45 14.27%

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