[IGBB] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 22.78%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 88,040 105,330 71,480 65,628 129,288 101,897 178,125 -37.51%
PBT 96,232 83,791 64,020 48,852 35,216 12,448 20,560 180.07%
Tax -10,120 204,508 295,380 16,222 17,648 14,064 17,721 -
NP 86,112 288,299 359,400 65,074 52,864 26,512 38,281 71.76%
-
NP to SH 80,604 286,020 356,600 60,090 48,940 23,419 33,942 78.09%
-
Tax Rate 10.52% -244.07% -461.39% -33.21% -50.11% -112.98% -86.19% -
Total Cost 1,928 -182,969 -287,920 554 76,424 75,385 139,844 -94.26%
-
Net Worth 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 1,169,316 12.23%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - 91,488 15,235 - 7,611 - -
Div Payout % - - 25.66% 25.35% - 32.50% - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 1,169,316 12.23%
NOSH 609,739 610,051 609,920 609,432 608,706 608,894 609,019 0.07%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 97.81% 273.71% 502.80% 99.16% 40.89% 26.02% 21.49% -
ROE 5.80% 20.93% 25.20% 5.03% 4.14% 1.99% 2.90% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 14.44 17.27 11.72 10.77 21.24 16.73 29.25 -37.56%
EPS 13.80 46.87 58.47 9.86 8.04 3.85 5.57 83.19%
DPS 0.00 0.00 15.00 2.50 0.00 1.25 0.00 -
NAPS 2.28 2.24 2.32 1.96 1.94 1.93 1.92 12.15%
Adjusted Per Share Value based on latest NOSH - 609,931
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 6.62 7.92 5.37 4.93 9.72 7.66 13.39 -37.50%
EPS 6.06 21.50 26.81 4.52 3.68 1.76 2.55 78.17%
DPS 0.00 0.00 6.88 1.15 0.00 0.57 0.00 -
NAPS 1.0452 1.0273 1.0638 0.898 0.8878 0.8835 0.8791 12.24%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.05 1.91 1.65 1.65 1.81 1.35 1.25 -
P/RPS 14.20 11.06 14.08 15.32 8.52 8.07 4.27 122.95%
P/EPS 15.51 4.07 2.82 16.73 22.51 35.10 22.43 -21.82%
EY 6.45 24.55 35.43 5.98 4.44 2.85 4.46 27.91%
DY 0.00 0.00 9.09 1.52 0.00 0.93 0.00 -
P/NAPS 0.90 0.85 0.71 0.84 0.93 0.70 0.65 24.25%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 21/06/12 27/03/12 13/12/11 29/09/11 23/06/11 29/03/11 14/12/10 -
Price 2.24 2.09 1.79 1.60 1.80 1.58 1.22 -
P/RPS 15.51 12.10 15.27 14.86 8.47 9.44 4.17 140.25%
P/EPS 16.94 4.46 3.06 16.23 22.39 41.08 21.89 -15.72%
EY 5.90 22.43 32.66 6.16 4.47 2.43 4.57 18.58%
DY 0.00 0.00 8.38 1.56 0.00 0.79 0.00 -
P/NAPS 0.98 0.93 0.77 0.82 0.93 0.82 0.64 32.88%

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