[IGBB] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
21-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -71.82%
YoY- 64.7%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 91,894 89,582 88,136 88,040 105,330 71,480 65,628 25.03%
PBT 77,888 75,902 94,118 96,232 83,791 64,020 48,852 36.28%
Tax 6,980 10,353 -3,830 -10,120 204,508 295,380 16,222 -42.85%
NP 84,868 86,256 90,288 86,112 288,299 359,400 65,074 19.27%
-
NP to SH 81,937 82,136 86,414 80,604 286,020 356,600 60,090 22.85%
-
Tax Rate -8.96% -13.64% 4.07% 10.52% -244.07% -461.39% -33.21% -
Total Cost 7,026 3,326 -2,152 1,928 -182,969 -287,920 554 439.66%
-
Net Worth 1,410,390 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 11.65%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - 91,488 15,235 -
Div Payout % - - - - - 25.66% 25.35% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,410,390 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 11.65%
NOSH 610,558 610,525 610,268 609,739 610,051 609,920 609,432 0.12%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 92.35% 96.29% 102.44% 97.81% 273.71% 502.80% 99.16% -
ROE 5.81% 5.80% 6.10% 5.80% 20.93% 25.20% 5.03% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 15.05 14.67 14.44 14.44 17.27 11.72 10.77 24.86%
EPS 13.42 13.45 14.14 13.80 46.87 58.47 9.86 22.70%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 2.50 -
NAPS 2.31 2.32 2.32 2.28 2.24 2.32 1.96 11.52%
Adjusted Per Share Value based on latest NOSH - 609,739
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 6.77 6.60 6.49 6.48 7.76 5.26 4.83 25.11%
EPS 6.03 6.05 6.36 5.93 21.06 26.26 4.42 22.89%
DPS 0.00 0.00 0.00 0.00 0.00 6.74 1.12 -
NAPS 1.0385 1.0429 1.0425 1.0236 1.0062 1.0419 0.8795 11.65%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.00 2.01 2.05 2.05 1.91 1.65 1.65 -
P/RPS 13.29 13.70 14.19 14.20 11.06 14.08 15.32 -9.00%
P/EPS 14.90 14.94 14.48 15.51 4.07 2.82 16.73 -7.39%
EY 6.71 6.69 6.91 6.45 24.55 35.43 5.98 7.94%
DY 0.00 0.00 0.00 0.00 0.00 9.09 1.52 -
P/NAPS 0.87 0.87 0.88 0.90 0.85 0.71 0.84 2.35%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 12/12/12 19/09/12 21/06/12 27/03/12 13/12/11 29/09/11 -
Price 2.00 2.05 2.05 2.24 2.09 1.79 1.60 -
P/RPS 13.29 13.97 14.19 15.51 12.10 15.27 14.86 -7.14%
P/EPS 14.90 15.24 14.48 16.94 4.46 3.06 16.23 -5.51%
EY 6.71 6.56 6.91 5.90 22.43 32.66 6.16 5.83%
DY 0.00 0.00 0.00 0.00 0.00 8.38 1.56 -
P/NAPS 0.87 0.88 0.88 0.98 0.93 0.77 0.82 4.00%

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