[IGBB] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -4.17%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 130,967 177,721 199,540 221,688 223,043 209,509 198,389 -24.24%
PBT 29,141 28,020 24,391 28,030 34,904 36,728 40,099 -19.21%
Tax 13,120 6,569 2,120 6,449 981 963 840 527.99%
NP 42,261 34,589 26,511 34,479 35,885 37,691 40,939 2.14%
-
NP to SH 39,010 31,411 23,418 30,398 31,720 34,964 38,966 0.07%
-
Tax Rate -45.02% -23.44% -8.69% -23.01% -2.81% -2.62% -2.09% -
Total Cost 88,706 143,132 173,029 187,209 187,158 171,818 157,450 -31.85%
-
Net Worth 1,195,465 1,180,890 133,870 1,173,653 972,571 975,172 978,478 14.32%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 8,495 871 871 - - - - -
Div Payout % 21.78% 2.77% 3.72% - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,195,465 1,180,890 133,870 1,173,653 972,571 975,172 978,478 14.32%
NOSH 609,931 608,706 69,724 611,277 486,285 487,586 489,239 15.88%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 32.27% 19.46% 13.29% 15.55% 16.09% 17.99% 20.64% -
ROE 3.26% 2.66% 17.49% 2.59% 3.26% 3.59% 3.98% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 21.47 29.20 286.18 36.27 45.87 42.97 40.55 -34.62%
EPS 6.40 5.16 33.59 4.97 6.52 7.17 7.96 -13.56%
DPS 1.39 0.14 1.25 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.94 1.92 1.92 2.00 2.00 2.00 -1.34%
Adjusted Per Share Value based on latest NOSH - 611,277
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 9.64 13.09 14.69 16.32 16.42 15.43 14.61 -24.26%
EPS 2.87 2.31 1.72 2.24 2.34 2.57 2.87 0.00%
DPS 0.63 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.8802 0.8695 0.0986 0.8642 0.7161 0.718 0.7205 14.32%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.65 1.81 1.35 1.25 1.03 1.12 1.33 -
P/RPS 7.68 6.20 0.47 3.45 2.25 2.61 3.28 76.60%
P/EPS 25.80 35.08 4.02 25.14 15.79 15.62 16.70 33.74%
EY 3.88 2.85 24.88 3.98 6.33 6.40 5.99 -25.19%
DY 0.84 0.08 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 0.70 0.65 0.52 0.56 0.67 16.31%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 23/06/11 29/03/11 14/12/10 23/09/10 24/06/10 30/03/10 -
Price 1.60 1.80 1.58 1.22 1.16 1.03 1.30 -
P/RPS 7.45 6.17 0.55 3.36 2.53 2.40 3.21 75.56%
P/EPS 25.02 34.88 4.70 24.53 17.78 14.36 16.32 33.06%
EY 4.00 2.87 21.26 4.08 5.62 6.96 6.13 -24.82%
DY 0.87 0.08 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.93 0.82 0.64 0.58 0.52 0.65 16.80%

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