[IGBB] QoQ TTM Result on 30-Apr-2011 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 34.13%
YoY- -10.16%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 131,815 101,121 130,967 177,721 199,540 221,688 223,043 -29.50%
PBT 85,178 46,227 29,141 28,020 24,391 28,030 34,904 80.96%
Tax 203,121 221,124 13,120 6,569 2,120 6,449 981 3366.07%
NP 288,299 267,351 42,261 34,589 26,511 34,479 35,885 299.61%
-
NP to SH 286,020 265,412 39,010 31,411 23,418 30,398 31,720 331.48%
-
Tax Rate -238.47% -478.34% -45.02% -23.44% -8.69% -23.01% -2.81% -
Total Cost -156,484 -166,230 88,706 143,132 173,029 187,209 187,158 -
-
Net Worth 1,366,255 1,415,521 1,195,465 1,180,890 133,870 1,173,653 972,571 25.35%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 68,638 69,509 8,495 871 871 - - -
Div Payout % 24.00% 26.19% 21.78% 2.77% 3.72% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 1,366,255 1,415,521 1,195,465 1,180,890 133,870 1,173,653 972,571 25.35%
NOSH 609,935 610,138 609,931 608,706 69,724 611,277 486,285 16.25%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 218.71% 264.39% 32.27% 19.46% 13.29% 15.55% 16.09% -
ROE 20.93% 18.75% 3.26% 2.66% 17.49% 2.59% 3.26% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 21.61 16.57 21.47 29.20 286.18 36.27 45.87 -39.37%
EPS 46.89 43.50 6.40 5.16 33.59 4.97 6.52 271.24%
DPS 11.25 11.39 1.39 0.14 1.25 0.00 0.00 -
NAPS 2.24 2.32 1.96 1.94 1.92 1.92 2.00 7.82%
Adjusted Per Share Value based on latest NOSH - 608,706
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 9.91 7.60 9.85 13.36 15.00 16.67 16.77 -29.51%
EPS 21.50 19.95 2.93 2.36 1.76 2.29 2.38 332.01%
DPS 5.16 5.23 0.64 0.07 0.07 0.00 0.00 -
NAPS 1.0271 1.0642 0.8987 0.8878 0.1006 0.8824 0.7312 25.34%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.91 1.65 1.65 1.81 1.35 1.25 1.03 -
P/RPS 8.84 9.96 7.68 6.20 0.47 3.45 2.25 148.36%
P/EPS 4.07 3.79 25.80 35.08 4.02 25.14 15.79 -59.39%
EY 24.55 26.36 3.88 2.85 24.88 3.98 6.33 146.24%
DY 5.89 6.90 0.84 0.08 0.93 0.00 0.00 -
P/NAPS 0.85 0.71 0.84 0.93 0.70 0.65 0.52 38.63%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 27/03/12 13/12/11 29/09/11 23/06/11 29/03/11 14/12/10 23/09/10 -
Price 2.09 1.79 1.60 1.80 1.58 1.22 1.16 -
P/RPS 9.67 10.80 7.45 6.17 0.55 3.36 2.53 143.86%
P/EPS 4.46 4.11 25.02 34.88 4.70 24.53 17.78 -60.12%
EY 22.44 24.30 4.00 2.87 21.26 4.08 5.62 151.05%
DY 5.38 6.36 0.87 0.08 0.79 0.00 0.00 -
P/NAPS 0.93 0.77 0.82 0.93 0.82 0.64 0.58 36.87%

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