[IGBB] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
12-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -73.42%
YoY- -70.13%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 23,119 45,177 67,187 128,167 125,844 121,503 131,815 -72.94%
PBT 9,868 32,868 56,926 96,939 110,660 100,432 85,178 -80.18%
Tax 9,680 10,295 7,765 -13,499 190,247 196,179 203,121 -89.83%
NP 19,548 43,163 64,691 83,440 300,907 296,611 288,299 -86.74%
-
NP to SH 18,395 40,565 60,716 79,286 298,295 293,936 286,020 -87.26%
-
Tax Rate -98.09% -31.32% -13.64% 13.93% -171.92% -195.34% -238.47% -
Total Cost 3,571 2,014 2,496 44,727 -175,063 -175,108 -156,484 -
-
Net Worth 0 1,126,785 0 1,417,820 1,416,989 1,390,205 1,366,255 -
Dividend
31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - 61,013 68,638 68,638 -
Div Payout % - - - - 20.45% 23.35% 24.00% -
Equity
31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 0 1,126,785 0 1,417,820 1,416,989 1,390,205 1,366,255 -
NOSH 563,392 563,392 610,660 611,129 610,771 609,739 609,935 -5.78%
Ratio Analysis
31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 84.55% 95.54% 96.28% 65.10% 239.11% 244.12% 218.71% -
ROE 0.00% 3.60% 0.00% 5.59% 21.05% 21.14% 20.93% -
Per Share
31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 4.10 8.02 11.00 20.97 20.60 19.93 21.61 -71.30%
EPS 3.27 7.20 9.94 12.97 48.84 48.21 46.89 -86.46%
DPS 0.00 0.00 0.00 0.00 10.00 11.25 11.25 -
NAPS 0.00 2.00 0.00 2.32 2.32 2.28 2.24 -
Adjusted Per Share Value based on latest NOSH - 611,129
31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 1.74 3.40 5.05 9.64 9.46 9.13 9.91 -72.92%
EPS 1.38 3.05 4.56 5.96 22.43 22.10 21.50 -87.28%
DPS 0.00 0.00 0.00 0.00 4.59 5.16 5.16 -
NAPS 0.00 0.8471 0.00 1.0659 1.0653 1.0452 1.0271 -
Price Multiplier on Financial Quarter End Date
31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 2.05 1.98 2.00 2.01 2.05 2.05 1.91 -
P/RPS 49.96 24.69 18.18 9.58 9.95 10.29 8.84 267.19%
P/EPS 62.79 27.50 20.12 15.49 4.20 4.25 4.07 680.62%
EY 1.59 3.64 4.97 6.45 23.82 23.52 24.55 -87.19%
DY 0.00 0.00 0.00 0.00 4.88 5.49 5.89 -
P/NAPS 0.00 0.99 0.00 0.87 0.88 0.90 0.85 -
Price Multiplier on Announcement Date
31/05/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date - 27/06/13 26/03/13 12/12/12 19/09/12 21/06/12 27/03/12 -
Price 0.00 2.01 2.00 2.05 2.05 2.24 2.09 -
P/RPS 0.00 25.07 18.18 9.77 9.95 11.24 9.67 -
P/EPS 0.00 27.92 20.12 15.80 4.20 4.65 4.46 -
EY 0.00 3.58 4.97 6.33 23.82 21.52 22.44 -
DY 0.00 0.00 0.00 0.00 4.88 5.02 5.38 -
P/NAPS 0.00 1.01 0.00 0.88 0.88 0.98 0.93 -

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