[IGBB] QoQ Quarter Result on 30-Apr-2012 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
21-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 8.51%
YoY- 64.7%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 24,707 23,119 22,058 22,010 60,980 20,796 17,717 24.69%
PBT 20,959 9,868 23,000 24,058 40,013 23,589 12,772 38.91%
Tax -783 9,680 615 -2,530 -21,264 213,426 6,547 -
NP 20,176 19,548 23,615 21,528 18,749 237,015 19,319 2.92%
-
NP to SH 20,335 18,395 22,170 20,151 18,570 237,404 17,811 9.19%
-
Tax Rate 3.74% -98.09% -2.67% 10.52% 53.14% -904.77% -51.26% -
Total Cost 4,531 3,571 -1,557 482 42,231 -216,219 -1,602 -
-
Net Worth 1,410,626 1,417,820 1,416,989 1,390,205 1,366,255 1,415,521 1,195,465 11.60%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - 61,013 7,624 -
Div Payout % - - - - - 25.70% 42.81% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,410,626 1,417,820 1,416,989 1,390,205 1,366,255 1,415,521 1,195,465 11.60%
NOSH 610,660 611,129 610,771 609,739 609,935 610,138 609,931 0.07%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 81.66% 84.55% 107.06% 97.81% 30.75% 1,139.71% 109.04% -
ROE 1.44% 1.30% 1.56% 1.45% 1.36% 16.77% 1.49% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 4.05 3.78 3.61 3.61 10.00 3.41 2.90 24.81%
EPS 3.33 3.01 3.63 3.45 3.04 38.91 2.92 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 1.25 -
NAPS 2.31 2.32 2.32 2.28 2.24 2.32 1.96 11.52%
Adjusted Per Share Value based on latest NOSH - 609,739
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 1.82 1.70 1.62 1.62 4.49 1.53 1.30 25.01%
EPS 1.50 1.35 1.63 1.48 1.37 17.48 1.31 9.40%
DPS 0.00 0.00 0.00 0.00 0.00 4.49 0.56 -
NAPS 1.0386 1.0439 1.0433 1.0236 1.006 1.0422 0.8802 11.60%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.00 2.01 2.05 2.05 1.91 1.65 1.65 -
P/RPS 49.43 53.13 56.76 56.79 19.10 48.41 56.80 -8.81%
P/EPS 60.06 66.78 56.48 62.03 62.73 4.24 56.50 4.13%
EY 1.67 1.50 1.77 1.61 1.59 23.58 1.77 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 6.06 0.76 -
P/NAPS 0.87 0.87 0.88 0.90 0.85 0.71 0.84 2.35%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 12/12/12 19/09/12 21/06/12 27/03/12 13/12/11 29/09/11 -
Price 2.00 2.05 2.05 2.24 2.09 1.79 1.60 -
P/RPS 49.43 54.19 56.76 62.05 20.90 52.52 55.08 -6.93%
P/EPS 60.06 68.11 56.48 67.78 68.65 4.60 54.79 6.28%
EY 1.67 1.47 1.77 1.48 1.46 21.74 1.83 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 5.59 0.78 -
P/NAPS 0.87 0.88 0.88 0.98 0.93 0.77 0.82 4.00%

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