[IGBB] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
11-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 54.37%
YoY- -3.75%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 93,958 43,021 212,662 163,123 101,952 46,493 174,727 -33.89%
PBT 22,021 8,546 46,302 31,373 19,805 8,579 32,203 -22.40%
Tax -182 -160 -3,506 -507 -374 63 -256 -20.36%
NP 21,839 8,386 42,796 30,866 19,431 8,642 31,947 -22.41%
-
NP to SH 21,700 8,244 41,438 30,399 19,692 8,684 31,845 -22.58%
-
Tax Rate 0.83% 1.87% 7.57% 1.62% 1.89% -0.73% 0.79% -
Total Cost 72,119 34,635 169,866 132,257 82,521 37,851 142,780 -36.60%
-
Net Worth 1,128,789 1,115,364 1,105,969 1,025,157 1,012,084 1,007,214 998,943 8.49%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 7,273 -
Div Payout % - - - - - - 22.84% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,128,789 1,115,364 1,105,969 1,025,157 1,012,084 1,007,214 998,943 8.49%
NOSH 486,547 323,294 323,382 323,393 323,349 322,825 323,282 31.36%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 23.24% 19.49% 20.12% 18.92% 19.06% 18.59% 18.28% -
ROE 1.92% 0.74% 3.75% 2.97% 1.95% 0.86% 3.19% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 19.31 13.31 65.76 50.44 31.53 14.40 54.05 -49.68%
EPS 4.46 2.55 8.53 9.40 6.09 2.69 9.86 -41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 2.32 3.45 3.42 3.17 3.13 3.12 3.09 -17.40%
Adjusted Per Share Value based on latest NOSH - 323,474
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 6.92 3.17 15.66 12.01 7.51 3.42 12.87 -33.90%
EPS 1.60 0.61 3.05 2.24 1.45 0.64 2.34 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.8311 0.8212 0.8143 0.7548 0.7452 0.7416 0.7355 8.49%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.98 1.10 1.38 1.35 1.50 1.78 2.00 -
P/RPS 5.07 8.27 2.10 2.68 4.76 12.36 3.70 23.39%
P/EPS 21.97 43.14 10.77 14.36 24.63 66.17 20.30 5.41%
EY 4.55 2.32 9.29 6.96 4.06 1.51 4.93 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 0.42 0.32 0.40 0.43 0.48 0.57 0.65 -25.27%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 24/06/09 25/03/09 11/12/08 26/09/08 25/06/08 26/03/08 -
Price 0.96 1.41 1.18 0.93 1.40 1.54 1.34 -
P/RPS 4.97 10.60 1.79 1.84 4.44 10.69 2.48 59.02%
P/EPS 21.52 55.29 9.21 9.89 22.99 57.25 13.60 35.82%
EY 4.65 1.81 10.86 10.11 4.35 1.75 7.35 -26.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.68 -
P/NAPS 0.41 0.41 0.35 0.29 0.45 0.49 0.43 -3.12%

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