[IGBB] QoQ Quarter Result on 31-Oct-2009 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -8.41%
YoY- 15.1%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 64,471 54,141 52,434 51,997 50,937 43,021 49,539 19.25%
PBT 11,651 5,175 4,701 13,377 13,475 8,546 14,929 -15.27%
Tax -4 -37 1,068 -46 -22 -160 -2,999 -98.80%
NP 11,647 5,138 5,769 13,331 13,453 8,386 11,930 -1.59%
-
NP to SH 10,212 4,242 4,942 12,324 13,456 8,244 11,039 -5.07%
-
Tax Rate 0.03% 0.71% -22.72% 0.34% 0.16% 1.87% 20.09% -
Total Cost 52,824 49,003 46,665 38,666 37,484 34,635 37,609 25.49%
-
Net Worth 1,162,222 1,150,703 978,478 1,139,848 1,127,000 1,115,364 970,059 12.84%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,162,222 1,150,703 978,478 1,139,848 1,127,000 1,115,364 970,059 12.84%
NOSH 486,285 487,586 489,239 487,114 485,776 323,294 323,353 31.36%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.07% 9.49% 11.00% 25.64% 26.41% 19.49% 24.08% -
ROE 0.88% 0.37% 0.51% 1.08% 1.19% 0.74% 1.14% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 13.26 11.10 10.72 10.67 10.49 13.31 15.32 -9.20%
EPS 2.10 0.87 0.81 2.53 2.77 2.55 2.27 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.36 2.00 2.34 2.32 3.45 3.00 -14.09%
Adjusted Per Share Value based on latest NOSH - 487,114
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 4.75 3.99 3.86 3.83 3.75 3.17 3.65 19.25%
EPS 0.75 0.31 0.36 0.91 0.99 0.61 0.81 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8557 0.8473 0.7205 0.8393 0.8298 0.8212 0.7143 12.83%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.03 1.12 1.33 1.30 0.98 1.10 1.38 -
P/RPS 7.77 10.09 12.41 12.18 9.35 8.27 9.01 -9.42%
P/EPS 49.05 128.74 131.66 51.38 35.38 43.14 40.42 13.81%
EY 2.04 0.78 0.76 1.95 2.83 2.32 2.47 -12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.67 0.56 0.42 0.32 0.46 -4.40%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 24/06/10 30/03/10 15/12/09 30/09/09 24/06/09 25/03/09 -
Price 1.16 1.03 1.30 1.26 0.96 1.41 1.18 -
P/RPS 8.75 9.28 12.13 11.80 9.16 10.60 7.70 8.92%
P/EPS 55.24 118.39 128.70 49.80 34.66 55.29 34.56 36.82%
EY 1.81 0.84 0.78 2.01 2.89 1.81 2.89 -26.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.65 0.54 0.41 0.41 0.39 16.48%

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