[IGBB] QoQ TTM Result on 31-Jul-2010 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -9.28%
YoY- -26.99%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 177,721 199,540 221,688 223,043 209,509 198,389 195,494 -6.17%
PBT 28,020 24,391 28,030 34,904 36,728 40,099 50,327 -32.39%
Tax 6,569 2,120 6,449 981 963 840 -3,227 -
NP 34,589 26,511 34,479 35,885 37,691 40,939 47,100 -18.64%
-
NP to SH 31,411 23,418 30,398 31,720 34,964 38,966 45,063 -21.43%
-
Tax Rate -23.44% -8.69% -23.01% -2.81% -2.62% -2.09% 6.41% -
Total Cost 143,132 173,029 187,209 187,158 171,818 157,450 148,394 -2.38%
-
Net Worth 1,180,890 133,870 1,173,653 972,571 975,172 978,478 974,229 13.72%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 871 871 - - - - - -
Div Payout % 2.77% 3.72% - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 1,180,890 133,870 1,173,653 972,571 975,172 978,478 974,229 13.72%
NOSH 608,706 69,724 611,277 486,285 487,586 489,239 487,114 16.06%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 19.46% 13.29% 15.55% 16.09% 17.99% 20.64% 24.09% -
ROE 2.66% 17.49% 2.59% 3.26% 3.59% 3.98% 4.63% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 29.20 286.18 36.27 45.87 42.97 40.55 40.13 -19.14%
EPS 5.16 33.59 4.97 6.52 7.17 7.96 9.25 -32.30%
DPS 0.14 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.92 1.92 2.00 2.00 2.00 2.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 486,285
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 13.36 15.00 16.67 16.77 15.75 14.91 14.70 -6.18%
EPS 2.36 1.76 2.29 2.38 2.63 2.93 3.39 -21.50%
DPS 0.07 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8878 0.1006 0.8824 0.7312 0.7331 0.7356 0.7324 13.72%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.81 1.35 1.25 1.03 1.12 1.33 1.30 -
P/RPS 6.20 0.47 3.45 2.25 2.61 3.28 3.24 54.31%
P/EPS 35.08 4.02 25.14 15.79 15.62 16.70 14.05 84.35%
EY 2.85 24.88 3.98 6.33 6.40 5.99 7.12 -45.77%
DY 0.08 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.65 0.52 0.56 0.67 0.65 27.05%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 29/03/11 14/12/10 23/09/10 24/06/10 30/03/10 15/12/09 -
Price 1.80 1.58 1.22 1.16 1.03 1.30 1.26 -
P/RPS 6.17 0.55 3.36 2.53 2.40 3.21 3.14 57.07%
P/EPS 34.88 4.70 24.53 17.78 14.36 16.32 13.62 87.50%
EY 2.87 21.26 4.08 5.62 6.96 6.13 7.34 -46.62%
DY 0.08 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.64 0.58 0.52 0.65 0.63 29.73%

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