[IGBB] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 17.42%
YoY- -25.18%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 65,628 129,288 101,897 178,125 237,224 216,564 198,389 -52.26%
PBT 48,852 35,216 12,448 20,560 33,652 20,700 40,099 14.10%
Tax 16,222 17,648 14,064 17,721 -82 -148 840 623.72%
NP 65,074 52,864 26,512 38,281 33,570 20,552 40,939 36.31%
-
NP to SH 60,090 48,940 23,419 33,942 28,908 16,968 38,966 33.58%
-
Tax Rate -33.21% -50.11% -112.98% -86.19% 0.24% 0.71% -2.09% -
Total Cost 554 76,424 75,385 139,844 203,654 196,012 157,450 -97.71%
-
Net Worth 1,194,486 1,180,890 1,175,166 1,169,316 1,163,133 1,150,703 1,143,102 2.98%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 15,235 - 7,611 - - - - -
Div Payout % 25.35% - 32.50% - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,194,486 1,180,890 1,175,166 1,169,316 1,163,133 1,150,703 1,143,102 2.98%
NOSH 609,432 608,706 608,894 609,019 486,666 487,586 486,426 16.26%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 99.16% 40.89% 26.02% 21.49% 14.15% 9.49% 20.64% -
ROE 5.03% 4.14% 1.99% 2.90% 2.49% 1.47% 3.41% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 10.77 21.24 16.73 29.25 48.74 44.42 40.78 -58.93%
EPS 9.86 8.04 3.85 5.57 5.94 3.48 6.41 33.35%
DPS 2.50 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.94 1.93 1.92 2.39 2.36 2.35 -11.42%
Adjusted Per Share Value based on latest NOSH - 611,277
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 4.83 9.52 7.50 13.12 17.47 15.95 14.61 -52.28%
EPS 4.42 3.60 1.72 2.50 2.13 1.25 2.87 33.46%
DPS 1.12 0.00 0.56 0.00 0.00 0.00 0.00 -
NAPS 0.8795 0.8695 0.8653 0.861 0.8564 0.8473 0.8417 2.98%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.65 1.81 1.35 1.25 1.03 1.12 1.33 -
P/RPS 15.32 8.52 8.07 4.27 2.11 2.52 3.26 181.35%
P/EPS 16.73 22.51 35.10 22.43 17.34 32.18 16.60 0.52%
EY 5.98 4.44 2.85 4.46 5.77 3.11 6.02 -0.44%
DY 1.52 0.00 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 0.70 0.65 0.43 0.47 0.57 29.59%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 23/06/11 29/03/11 14/12/10 23/09/10 24/06/10 30/03/10 -
Price 1.60 1.80 1.58 1.22 1.16 1.03 1.30 -
P/RPS 14.86 8.47 9.44 4.17 2.38 2.32 3.19 179.71%
P/EPS 16.23 22.39 41.08 21.89 19.53 29.60 16.23 0.00%
EY 6.16 4.47 2.43 4.57 5.12 3.38 6.16 0.00%
DY 1.56 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.82 0.64 0.49 0.44 0.55 30.60%

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