[IGBB] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 7.21%
YoY- 43.81%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 108,392 91,894 89,582 88,136 88,040 105,330 71,480 32.02%
PBT 147,440 77,888 75,902 94,118 96,232 83,791 64,020 74.48%
Tax -10,928 6,980 10,353 -3,830 -10,120 204,508 295,380 -
NP 136,512 84,868 86,256 90,288 86,112 288,299 359,400 -47.58%
-
NP to SH 126,200 81,937 82,136 86,414 80,604 286,020 356,600 -49.99%
-
Tax Rate 7.41% -8.96% -13.64% 4.07% 10.52% -244.07% -461.39% -
Total Cost -28,120 7,026 3,326 -2,152 1,928 -182,969 -287,920 -78.82%
-
Net Worth 1,397,214 1,410,390 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 -0.84%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - 91,488 -
Div Payout % - - - - - - 25.66% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 1,397,214 1,410,390 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 -0.84%
NOSH 563,392 610,558 610,525 610,268 609,739 610,051 609,920 -5.15%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 125.94% 92.35% 96.29% 102.44% 97.81% 273.71% 502.80% -
ROE 9.03% 5.81% 5.80% 6.10% 5.80% 20.93% 25.20% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 19.24 15.05 14.67 14.44 14.44 17.27 11.72 39.20%
EPS 22.40 13.42 13.45 14.14 13.80 46.87 58.47 -47.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 2.48 2.31 2.32 2.32 2.28 2.24 2.32 4.55%
Adjusted Per Share Value based on latest NOSH - 610,771
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 8.15 6.91 6.73 6.63 6.62 7.92 5.37 32.09%
EPS 9.49 6.16 6.17 6.50 6.06 21.50 26.81 -49.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.88 -
NAPS 1.0504 1.0603 1.0649 1.0644 1.0452 1.0273 1.0638 -0.84%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.98 2.00 2.01 2.05 2.05 1.91 1.65 -
P/RPS 10.29 13.29 13.70 14.19 14.20 11.06 14.08 -18.88%
P/EPS 8.84 14.90 14.94 14.48 15.51 4.07 2.82 114.34%
EY 11.31 6.71 6.69 6.91 6.45 24.55 35.43 -53.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.80 0.87 0.87 0.88 0.90 0.85 0.71 8.28%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 26/03/13 12/12/12 19/09/12 21/06/12 27/03/12 13/12/11 -
Price 2.01 2.00 2.05 2.05 2.24 2.09 1.79 -
P/RPS 10.45 13.29 13.97 14.19 15.51 12.10 15.27 -22.36%
P/EPS 8.97 14.90 15.24 14.48 16.94 4.46 3.06 104.95%
EY 11.14 6.71 6.56 6.91 5.90 22.43 32.66 -51.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.38 -
P/NAPS 0.81 0.87 0.88 0.88 0.98 0.93 0.77 3.43%

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