[IGBB] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -47.76%
YoY- 188.43%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 105,330 53,610 32,814 32,322 101,897 133,594 118,612 -7.59%
PBT 83,791 48,015 24,426 8,804 12,448 15,420 16,826 190.76%
Tax 204,508 221,535 8,111 4,412 14,064 13,291 -41 -
NP 288,299 269,550 32,537 13,216 26,512 28,711 16,785 562.26%
-
NP to SH 286,020 267,450 30,045 12,235 23,419 25,457 14,454 627.63%
-
Tax Rate -244.07% -461.39% -33.21% -50.11% -112.98% -86.19% 0.24% -
Total Cost -182,969 -215,940 277 19,106 75,385 104,883 101,827 -
-
Net Worth 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 1,169,316 1,163,133 11.30%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 68,616 7,617 - 7,611 - - -
Div Payout % - 25.66% 25.35% - 32.50% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 1,169,316 1,163,133 11.30%
NOSH 610,051 609,920 609,432 608,706 608,894 609,019 486,666 16.21%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 273.71% 502.80% 99.16% 40.89% 26.02% 21.49% 14.15% -
ROE 20.93% 18.90% 2.52% 1.04% 1.99% 2.18% 1.24% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 17.27 8.79 5.38 5.31 16.73 21.94 24.37 -20.46%
EPS 46.87 43.85 4.93 2.01 3.85 4.18 2.97 526.00%
DPS 0.00 11.25 1.25 0.00 1.25 0.00 0.00 -
NAPS 2.24 2.32 1.96 1.94 1.93 1.92 2.39 -4.21%
Adjusted Per Share Value based on latest NOSH - 608,706
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 7.92 4.03 2.47 2.43 7.66 10.04 8.92 -7.60%
EPS 21.50 20.11 2.26 0.92 1.76 1.91 1.09 626.07%
DPS 0.00 5.16 0.57 0.00 0.57 0.00 0.00 -
NAPS 1.0273 1.0638 0.898 0.8878 0.8835 0.8791 0.8744 11.30%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.91 1.65 1.65 1.81 1.35 1.25 1.03 -
P/RPS 11.06 18.77 30.64 34.09 8.07 5.70 4.23 89.45%
P/EPS 4.07 3.76 33.47 90.05 35.10 29.90 34.68 -75.93%
EY 24.55 26.58 2.99 1.11 2.85 3.34 2.88 315.66%
DY 0.00 6.82 0.76 0.00 0.93 0.00 0.00 -
P/NAPS 0.85 0.71 0.84 0.93 0.70 0.65 0.43 57.31%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 27/03/12 13/12/11 29/09/11 23/06/11 29/03/11 14/12/10 23/09/10 -
Price 2.09 1.79 1.60 1.80 1.58 1.22 1.16 -
P/RPS 12.10 20.36 29.72 33.90 9.44 5.56 4.76 85.94%
P/EPS 4.46 4.08 32.45 89.55 41.08 29.19 39.06 -76.37%
EY 22.43 24.50 3.08 1.12 2.43 3.43 2.56 323.32%
DY 0.00 6.28 0.78 0.00 0.79 0.00 0.00 -
P/NAPS 0.93 0.77 0.82 0.93 0.82 0.64 0.49 53.11%

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