[IGBB] QoQ Quarter Result on 31-Jul-2012 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 10.02%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 27,098 24,707 23,119 22,058 22,010 60,980 20,796 19.31%
PBT 36,860 20,959 9,868 23,000 24,058 40,013 23,589 34.69%
Tax -2,732 -783 9,680 615 -2,530 -21,264 213,426 -
NP 34,128 20,176 19,548 23,615 21,528 18,749 237,015 -72.56%
-
NP to SH 31,550 20,335 18,395 22,170 20,151 18,570 237,404 -73.99%
-
Tax Rate 7.41% 3.74% -98.09% -2.67% 10.52% 53.14% -904.77% -
Total Cost -7,030 4,531 3,571 -1,557 482 42,231 -216,219 -89.83%
-
Net Worth 1,397,214 1,410,626 1,417,820 1,416,989 1,390,205 1,366,255 1,415,521 -0.86%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - 61,013 -
Div Payout % - - - - - - 25.70% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 1,397,214 1,410,626 1,417,820 1,416,989 1,390,205 1,366,255 1,415,521 -0.86%
NOSH 563,392 610,660 611,129 610,771 609,739 609,935 610,138 -5.17%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 125.94% 81.66% 84.55% 107.06% 97.81% 30.75% 1,139.71% -
ROE 2.26% 1.44% 1.30% 1.56% 1.45% 1.36% 16.77% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 4.81 4.05 3.78 3.61 3.61 10.00 3.41 25.80%
EPS 5.60 3.33 3.01 3.63 3.45 3.04 38.91 -72.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 2.48 2.31 2.32 2.32 2.28 2.24 2.32 4.55%
Adjusted Per Share Value based on latest NOSH - 610,771
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 2.00 1.82 1.70 1.62 1.62 4.49 1.53 19.57%
EPS 2.32 1.50 1.35 1.63 1.48 1.37 17.48 -74.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.49 -
NAPS 1.0288 1.0386 1.0439 1.0433 1.0236 1.006 1.0422 -0.85%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.98 2.00 2.01 2.05 2.05 1.91 1.65 -
P/RPS 41.17 49.43 53.13 56.76 56.79 19.10 48.41 -10.24%
P/EPS 35.36 60.06 66.78 56.48 62.03 62.73 4.24 311.77%
EY 2.83 1.67 1.50 1.77 1.61 1.59 23.58 -75.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.06 -
P/NAPS 0.80 0.87 0.87 0.88 0.90 0.85 0.71 8.28%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 26/03/13 12/12/12 19/09/12 21/06/12 27/03/12 13/12/11 -
Price 2.01 2.00 2.05 2.05 2.24 2.09 1.79 -
P/RPS 41.79 49.43 54.19 56.76 62.05 20.90 52.52 -14.14%
P/EPS 35.89 60.06 68.11 56.48 67.78 68.65 4.60 293.87%
EY 2.79 1.67 1.47 1.77 1.48 1.46 21.74 -74.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.59 -
P/NAPS 0.81 0.87 0.88 0.88 0.98 0.93 0.77 3.43%

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