[IGBB] QoQ Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 6.94%
YoY- 1121.32%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 67,187 44,068 22,010 105,330 53,610 32,814 32,322 62.51%
PBT 56,927 47,059 24,058 83,791 48,015 24,426 8,804 245.11%
Tax 7,765 -1,915 -2,530 204,508 221,535 8,111 4,412 45.52%
NP 64,692 45,144 21,528 288,299 269,550 32,537 13,216 186.90%
-
NP to SH 61,602 43,207 20,151 286,020 267,450 30,045 12,235 192.32%
-
Tax Rate -13.64% 4.07% 10.52% -244.07% -461.39% -33.21% -50.11% -
Total Cost 2,495 -1,076 482 -182,969 -215,940 277 19,106 -74.10%
-
Net Worth 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 12.82%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - 68,616 7,617 - -
Div Payout % - - - - 25.66% 25.35% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 12.82%
NOSH 610,525 610,268 609,739 610,051 609,920 609,432 608,706 0.19%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 96.29% 102.44% 97.81% 273.71% 502.80% 99.16% 40.89% -
ROE 4.35% 3.05% 1.45% 20.93% 18.90% 2.52% 1.04% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 11.00 7.22 3.61 17.27 8.79 5.38 5.31 62.14%
EPS 10.09 7.07 3.45 46.87 43.85 4.93 2.01 191.74%
DPS 0.00 0.00 0.00 0.00 11.25 1.25 0.00 -
NAPS 2.32 2.32 2.28 2.24 2.32 1.96 1.94 12.60%
Adjusted Per Share Value based on latest NOSH - 609,935
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 5.05 3.31 1.65 7.92 4.03 2.47 2.43 62.49%
EPS 4.63 3.25 1.51 21.50 20.11 2.26 0.92 192.23%
DPS 0.00 0.00 0.00 0.00 5.16 0.57 0.00 -
NAPS 1.0649 1.0644 1.0452 1.0273 1.0638 0.898 0.8878 12.82%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 2.01 2.05 2.05 1.91 1.65 1.65 1.81 -
P/RPS 18.26 28.39 56.79 11.06 18.77 30.64 34.09 -33.91%
P/EPS 19.92 28.95 62.03 4.07 3.76 33.47 90.05 -63.25%
EY 5.02 3.45 1.61 24.55 26.58 2.99 1.11 172.22%
DY 0.00 0.00 0.00 0.00 6.82 0.76 0.00 -
P/NAPS 0.87 0.88 0.90 0.85 0.71 0.84 0.93 -4.32%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 12/12/12 19/09/12 21/06/12 27/03/12 13/12/11 29/09/11 23/06/11 -
Price 2.05 2.05 2.24 2.09 1.79 1.60 1.80 -
P/RPS 18.63 28.39 62.05 12.10 20.36 29.72 33.90 -32.78%
P/EPS 20.32 28.95 67.78 4.46 4.08 32.45 89.55 -62.62%
EY 4.92 3.45 1.48 22.43 24.50 3.08 1.12 167.02%
DY 0.00 0.00 0.00 0.00 6.28 0.78 0.00 -
P/NAPS 0.88 0.88 0.98 0.93 0.77 0.82 0.93 -3.60%

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