[IGBB] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -1.06%
YoY- 20.21%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 198,389 195,494 204,668 209,190 212,662 212,941 195,041 1.13%
PBT 40,099 50,327 48,518 46,269 46,302 30,537 26,720 30.98%
Tax 840 -3,227 -3,314 -3,729 -3,506 -739 -627 -
NP 40,939 47,100 45,204 42,540 42,796 29,798 26,093 34.91%
-
NP to SH 38,966 45,063 43,446 40,998 41,438 30,660 27,512 26.03%
-
Tax Rate -2.09% 6.41% 6.83% 8.06% 7.57% 2.42% 2.35% -
Total Cost 157,450 148,394 159,464 166,650 169,866 183,143 168,948 -4.57%
-
Net Worth 978,478 974,229 1,127,000 969,882 970,059 970,422 971,294 0.49%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - 7,286 7,286 -
Div Payout % - - - - - 23.77% 26.48% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 978,478 974,229 1,127,000 969,882 970,059 970,422 971,294 0.49%
NOSH 489,239 487,114 485,776 323,294 323,353 323,474 323,764 31.58%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 20.64% 24.09% 22.09% 20.34% 20.12% 13.99% 13.38% -
ROE 3.98% 4.63% 3.86% 4.23% 4.27% 3.16% 2.83% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 40.55 40.13 42.13 64.71 65.77 65.83 60.24 -23.13%
EPS 7.96 9.25 8.94 12.68 12.82 9.48 8.50 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 2.25 -
NAPS 2.00 2.00 2.32 3.00 3.00 3.00 3.00 -23.62%
Adjusted Per Share Value based on latest NOSH - 323,294
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.91 14.70 15.39 15.73 15.99 16.01 14.66 1.13%
EPS 2.93 3.39 3.27 3.08 3.12 2.31 2.07 25.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.55 -
NAPS 0.7356 0.7324 0.8473 0.7292 0.7293 0.7296 0.7302 0.49%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 1.33 1.30 0.98 1.10 1.38 1.35 1.50 -
P/RPS 3.28 3.24 2.33 1.70 2.10 2.05 2.49 20.10%
P/EPS 16.70 14.05 10.96 8.67 10.77 14.24 17.65 -3.61%
EY 5.99 7.12 9.13 11.53 9.29 7.02 5.67 3.71%
DY 0.00 0.00 0.00 0.00 0.00 1.67 1.50 -
P/NAPS 0.67 0.65 0.42 0.37 0.46 0.45 0.50 21.48%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 15/12/09 30/09/09 24/06/09 25/03/09 11/12/08 26/09/08 -
Price 1.30 1.26 0.96 1.41 1.18 0.93 1.40 -
P/RPS 3.21 3.14 2.28 2.18 1.79 1.41 2.32 24.09%
P/EPS 16.32 13.62 10.73 11.12 9.21 9.81 16.48 -0.64%
EY 6.13 7.34 9.32 8.99 10.86 10.19 6.07 0.65%
DY 0.00 0.00 0.00 0.00 0.00 2.42 1.61 -
P/NAPS 0.65 0.63 0.41 0.47 0.39 0.31 0.47 24.05%

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