[IGBB] QoQ Cumulative 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- 76.12%
YoY- -25.18%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 32,814 32,322 101,897 133,594 118,612 54,141 198,389 -69.96%
PBT 24,426 8,804 12,448 15,420 16,826 5,175 40,099 -28.20%
Tax 8,111 4,412 14,064 13,291 -41 -37 840 355.33%
NP 32,537 13,216 26,512 28,711 16,785 5,138 40,939 -14.23%
-
NP to SH 30,045 12,235 23,419 25,457 14,454 4,242 38,966 -15.95%
-
Tax Rate -33.21% -50.11% -112.98% -86.19% 0.24% 0.71% -2.09% -
Total Cost 277 19,106 75,385 104,883 101,827 49,003 157,450 -98.55%
-
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 7,617 - 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 2.52% 1.04% 1.99% 2.18% 1.24% 0.37% 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 5.38 5.31 16.73 21.94 24.37 11.10 40.78 -74.18%
EPS 4.93 2.01 3.85 4.18 2.97 0.87 6.41 -16.09%
DPS 1.25 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 2.42 2.38 7.50 9.84 8.73 3.99 14.61 -69.93%
EPS 2.21 0.90 1.72 1.87 1.06 0.31 2.87 -16.02%
DPS 0.56 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 30.64 34.09 8.07 5.70 4.23 10.09 3.26 347.19%
P/EPS 33.47 90.05 35.10 29.90 34.68 128.74 16.60 59.80%
EY 2.99 1.11 2.85 3.34 2.88 0.78 6.02 -37.36%
DY 0.76 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 29.72 33.90 9.44 5.56 4.76 9.28 3.19 344.57%
P/EPS 32.45 89.55 41.08 29.19 39.06 118.39 16.23 58.90%
EY 3.08 1.12 2.43 3.43 2.56 0.84 6.16 -37.08%
DY 0.78 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