[IGBB] QoQ Annualized Quarter Result on 31-Jan-2012 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -19.79%
YoY- 1121.32%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 89,582 88,136 88,040 105,330 71,480 65,628 129,288 -21.61%
PBT 75,902 94,118 96,232 83,791 64,020 48,852 35,216 66.46%
Tax 10,353 -3,830 -10,120 204,508 295,380 16,222 17,648 -29.80%
NP 86,256 90,288 86,112 288,299 359,400 65,074 52,864 38.39%
-
NP to SH 82,136 86,414 80,604 286,020 356,600 60,090 48,940 41.00%
-
Tax Rate -13.64% 4.07% 10.52% -244.07% -461.39% -33.21% -50.11% -
Total Cost 3,326 -2,152 1,928 -182,969 -287,920 554 76,424 -87.50%
-
Net Worth 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 12.82%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - 91,488 15,235 - -
Div Payout % - - - - 25.66% 25.35% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 12.82%
NOSH 610,525 610,268 609,739 610,051 609,920 609,432 608,706 0.19%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 96.29% 102.44% 97.81% 273.71% 502.80% 99.16% 40.89% -
ROE 5.80% 6.10% 5.80% 20.93% 25.20% 5.03% 4.14% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 14.67 14.44 14.44 17.27 11.72 10.77 21.24 -21.77%
EPS 13.45 14.14 13.80 46.87 58.47 9.86 8.04 40.70%
DPS 0.00 0.00 0.00 0.00 15.00 2.50 0.00 -
NAPS 2.32 2.32 2.28 2.24 2.32 1.96 1.94 12.60%
Adjusted Per Share Value based on latest NOSH - 609,935
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 6.73 6.63 6.62 7.92 5.37 4.93 9.72 -21.64%
EPS 6.17 6.50 6.06 21.50 26.81 4.52 3.68 40.91%
DPS 0.00 0.00 0.00 0.00 6.88 1.15 0.00 -
NAPS 1.0649 1.0644 1.0452 1.0273 1.0638 0.898 0.8878 12.82%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.01 2.05 2.05 1.91 1.65 1.65 1.81 -
P/RPS 13.70 14.19 14.20 11.06 14.08 15.32 8.52 37.05%
P/EPS 14.94 14.48 15.51 4.07 2.82 16.73 22.51 -23.81%
EY 6.69 6.91 6.45 24.55 35.43 5.98 4.44 31.26%
DY 0.00 0.00 0.00 0.00 9.09 1.52 0.00 -
P/NAPS 0.87 0.88 0.90 0.85 0.71 0.84 0.93 -4.32%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 12/12/12 19/09/12 21/06/12 27/03/12 13/12/11 29/09/11 23/06/11 -
Price 2.05 2.05 2.24 2.09 1.79 1.60 1.80 -
P/RPS 13.97 14.19 15.51 12.10 15.27 14.86 8.47 39.38%
P/EPS 15.24 14.48 16.94 4.46 3.06 16.23 22.39 -22.53%
EY 6.56 6.91 5.90 22.43 32.66 6.16 4.47 28.99%
DY 0.00 0.00 0.00 0.00 8.38 1.56 0.00 -
P/NAPS 0.88 0.88 0.98 0.93 0.77 0.82 0.93 -3.60%

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