[IGBB] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -80.11%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 198,389 145,955 93,958 43,021 212,662 163,123 101,952 55.67%
PBT 40,099 35,398 22,021 8,546 46,302 31,373 19,805 59.83%
Tax 840 -228 -182 -160 -3,506 -507 -374 -
NP 40,939 35,170 21,839 8,386 42,796 30,866 19,431 64.12%
-
NP to SH 38,966 34,024 21,700 8,244 41,438 30,399 19,692 57.41%
-
Tax Rate -2.09% 0.64% 0.83% 1.87% 7.57% 1.62% 1.89% -
Total Cost 157,450 110,785 72,119 34,635 169,866 132,257 82,521 53.65%
-
Net Worth 1,143,102 1,137,373 1,128,789 1,115,364 1,105,969 1,025,157 1,012,084 8.42%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 1,143,102 1,137,373 1,128,789 1,115,364 1,105,969 1,025,157 1,012,084 8.42%
NOSH 486,426 486,057 486,547 323,294 323,382 323,393 323,349 31.19%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 20.64% 24.10% 23.24% 19.49% 20.12% 18.92% 19.06% -
ROE 3.41% 2.99% 1.92% 0.74% 3.75% 2.97% 1.95% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 40.78 30.03 19.31 13.31 65.76 50.44 31.53 18.65%
EPS 6.41 7.00 4.46 2.55 8.53 9.40 6.09 3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.34 2.32 3.45 3.42 3.17 3.13 -17.35%
Adjusted Per Share Value based on latest NOSH - 323,294
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.91 10.97 7.06 3.23 15.99 12.26 7.66 55.70%
EPS 2.93 2.56 1.63 0.62 3.12 2.29 1.48 57.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8594 0.8551 0.8486 0.8385 0.8315 0.7707 0.7609 8.42%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.33 1.30 0.98 1.10 1.38 1.35 1.50 -
P/RPS 3.26 4.33 5.07 8.27 2.10 2.68 4.76 -22.24%
P/EPS 16.60 18.57 21.97 43.14 10.77 14.36 24.63 -23.07%
EY 6.02 5.38 4.55 2.32 9.29 6.96 4.06 29.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.42 0.32 0.40 0.43 0.48 12.10%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 15/12/09 30/09/09 24/06/09 25/03/09 11/12/08 26/09/08 -
Price 1.30 1.26 0.96 1.41 1.18 0.93 1.40 -
P/RPS 3.19 4.20 4.97 10.60 1.79 1.84 4.44 -19.73%
P/EPS 16.23 18.00 21.52 55.29 9.21 9.89 22.99 -20.66%
EY 6.16 5.56 4.65 1.81 10.86 10.11 4.35 26.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.41 0.41 0.35 0.29 0.45 14.27%

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