[IGBB] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 108.98%
YoY- 188.43%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 105,330 71,480 65,628 129,288 101,897 178,125 237,224 -41.71%
PBT 83,791 64,020 48,852 35,216 12,448 20,560 33,652 83.40%
Tax 204,508 295,380 16,222 17,648 14,064 17,721 -82 -
NP 288,299 359,400 65,074 52,864 26,512 38,281 33,570 317.72%
-
NP to SH 286,020 356,600 60,090 48,940 23,419 33,942 28,908 358.95%
-
Tax Rate -244.07% -461.39% -33.21% -50.11% -112.98% -86.19% 0.24% -
Total Cost -182,969 -287,920 554 76,424 75,385 139,844 203,654 -
-
Net Worth 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 1,169,316 1,163,133 11.30%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 91,488 15,235 - 7,611 - - -
Div Payout % - 25.66% 25.35% - 32.50% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 1,169,316 1,163,133 11.30%
NOSH 610,051 609,920 609,432 608,706 608,894 609,019 486,666 16.21%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 273.71% 502.80% 99.16% 40.89% 26.02% 21.49% 14.15% -
ROE 20.93% 25.20% 5.03% 4.14% 1.99% 2.90% 2.49% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 17.27 11.72 10.77 21.24 16.73 29.25 48.74 -49.83%
EPS 46.87 58.47 9.86 8.04 3.85 5.57 5.94 294.85%
DPS 0.00 15.00 2.50 0.00 1.25 0.00 0.00 -
NAPS 2.24 2.32 1.96 1.94 1.93 1.92 2.39 -4.21%
Adjusted Per Share Value based on latest NOSH - 608,706
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 7.76 5.26 4.83 9.52 7.50 13.12 17.47 -41.69%
EPS 21.06 26.26 4.42 3.60 1.72 2.50 2.13 358.74%
DPS 0.00 6.74 1.12 0.00 0.56 0.00 0.00 -
NAPS 1.0062 1.0419 0.8795 0.8695 0.8653 0.861 0.8564 11.31%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.91 1.65 1.65 1.81 1.35 1.25 1.03 -
P/RPS 11.06 14.08 15.32 8.52 8.07 4.27 2.11 200.84%
P/EPS 4.07 2.82 16.73 22.51 35.10 22.43 17.34 -61.84%
EY 24.55 35.43 5.98 4.44 2.85 4.46 5.77 161.88%
DY 0.00 9.09 1.52 0.00 0.93 0.00 0.00 -
P/NAPS 0.85 0.71 0.84 0.93 0.70 0.65 0.43 57.31%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 27/03/12 13/12/11 29/09/11 23/06/11 29/03/11 14/12/10 23/09/10 -
Price 2.09 1.79 1.60 1.80 1.58 1.22 1.16 -
P/RPS 12.10 15.27 14.86 8.47 9.44 4.17 2.38 194.79%
P/EPS 4.46 3.06 16.23 22.39 41.08 21.89 19.53 -62.53%
EY 22.43 32.66 6.16 4.47 2.43 4.57 5.12 167.01%
DY 0.00 8.38 1.56 0.00 0.79 0.00 0.00 -
P/NAPS 0.93 0.77 0.82 0.93 0.82 0.64 0.49 53.11%

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