[IGBB] YoY Annualized Quarter Result on 30-Apr-2010 [#1]

Stock

[IGBB] IGB BERHAD

Announcement Date

24-Jun-2010

Admission Sponsor

Sponsor

Financial Year

31-Jan-2011

Quarter

30-Apr-2010 [#1]

Profit Trend

QoQ- -56.45%

YoY- -48.54%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Annualized Quarter Result
Revenue	108,392	88,040	129,288	216,564	172,084	185,972	151,104	-5.38%
YoY %	23.12%	-31.90%	-40.30%	25.85%	-7.47%	23.08%	-	-
Horiz. %	71.73%	58.26%	85.56%	143.32%	113.88%	123.08%	100.00%	-
PBT	147,440	96,232	35,216	20,700	34,184	34,316	25,472	33.96%
YoY %	53.21%	173.26%	70.13%	-39.45%	-0.38%	34.72%	-	-
Horiz. %	578.83%	377.80%	138.25%	81.27%	134.20%	134.72%	100.00%	-
Tax	-10,928	-10,120	17,648	-148	-640	252	396	-
YoY %	-7.98%	-157.34%	12,024.32%	76.88%	-353.97%	-36.36%	-	-
Horiz. %	-2,759.60%	-2,555.56%	4,456.57%	-37.37%	-161.62%	63.64%	100.00%	-
NP	136,512	86,112	52,864	20,552	33,544	34,568	25,868	31.91%
YoY %	58.53%	62.89%	157.22%	-38.73%	-2.96%	33.63%	-	-
Horiz. %	527.73%	332.89%	204.36%	79.45%	129.67%	133.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,200	80,604	48,940	16,968	32,976	34,736	25,696	30.34%
YoY %	56.57%	64.70%	188.43%	-48.54%	-5.07%	35.18%	-	-
Horiz. %	491.13%	313.68%	190.46%	66.03%	128.33%	135.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.41%	10.52%	-50.11%	0.71%	1.87%	-0.73%	-1.55%	-
YoY %	-29.56%	120.99%	-7,157.75%	-62.03%	356.16%	52.90%	-	-
Horiz. %	-478.06%	-678.71%	3,232.90%	-45.81%	-120.65%	47.10%	100.00%	-
Total Cost	-28,120	1,928	76,424	196,012	138,540	151,404	125,236	-
YoY %	-1,558.51%	-97.48%	-61.01%	41.48%	-8.50%	20.89%	-	-
Horiz. %	-22.45%	1.54%	61.02%	156.51%	110.62%	120.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,397,214	1,390,205	1,180,890	1,150,703	1,115,364	1,007,214	976,447	6.14%
YoY %	0.50%	17.73%	2.62%	3.17%	10.74%	3.15%	-	-
Horiz. %	143.09%	142.37%	120.94%	117.85%	114.23%	103.15%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Equity
Net Worth	1,397,214	1,390,205	1,180,890	1,150,703	1,115,364	1,007,214	976,447	6.14%
YoY %	0.50%	17.73%	2.62%	3.17%	10.74%	3.15%	-	-
Horiz. %	143.09%	142.37%	120.94%	117.85%	114.23%	103.15%	100.00%	-
NOSH	563,392	609,739	608,706	487,586	323,294	322,825	321,200	9.80%
YoY %	-7.60%	0.17%	24.84%	50.82%	0.15%	0.51%	-	-
Horiz. %	175.40%	189.83%	189.51%	151.80%	100.65%	100.51%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Ratio Analysis
NP Margin	125.94%	97.81%	40.89%	9.49%	19.49%	18.59%	17.12%	-
YoY %	28.76%	139.20%	330.87%	-51.31%	4.84%	8.59%	-	-
Horiz. %	735.63%	571.32%	238.84%	55.43%	113.84%	108.59%	100.00%	-
ROE	9.03%	5.80%	4.14%	1.47%	2.96%	3.45%	2.63%	-
YoY %	55.69%	40.10%	181.63%	-50.34%	-14.20%	31.18%	-	-
Horiz. %	343.35%	220.53%	157.41%	55.89%	112.55%	131.18%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Per Share
RPS	19.24	14.44	21.24	44.42	53.23	57.61	47.04	-13.83%
YoY %	33.24%	-32.02%	-52.18%	-16.55%	-7.60%	22.47%	-	-
Horiz. %	40.90%	30.70%	45.15%	94.43%	113.16%	122.47%	100.00%	-
EPS	22.40	13.80	8.04	3.48	10.20	10.76	8.00	18.70%
YoY %	62.32%	71.64%	131.03%	-65.88%	-5.20%	34.50%	-	-
Horiz. %	280.00%	172.50%	100.50%	43.50%	127.50%	134.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.48	2.28	1.94	2.36	3.45	3.12	3.04	-3.33%
YoY %	8.77%	17.53%	-17.80%	-31.59%	10.58%	2.63%	-	-
Horiz. %	81.58%	75.00%	63.82%	77.63%	113.49%	102.63%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 487,586
RPS	8.15	6.62	9.72	16.28	12.94	13.98	11.36	-5.37%
YoY %	23.11%	-31.89%	-40.29%	25.81%	-7.44%	23.06%	-	-
Horiz. %	71.74%	58.27%	85.56%	143.31%	113.91%	123.06%	100.00%	-
EPS	9.49	6.06	3.68	1.28	2.48	2.61	1.93	30.37%
YoY %	56.60%	64.67%	187.50%	-48.39%	-4.98%	35.23%	-	-
Horiz. %	491.71%	313.99%	190.67%	66.32%	128.50%	135.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0504	1.0452	0.8878	0.8651	0.8385	0.7572	0.7341	6.14%
YoY %	0.50%	17.73%	2.62%	3.17%	10.74%	3.15%	-	-
Horiz. %	143.09%	142.38%	120.94%	117.84%	114.22%	103.15%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	-
Price	1.98	2.05	1.81	1.12	1.10	1.78	2.57	-
P/RPS	10.29	14.20	8.52	2.52	2.07	3.09	5.46	11.12%
YoY %	-27.54%	66.67%	238.10%	21.74%	-33.01%	-43.41%	-	-
Horiz. %	188.46%	260.07%	156.04%	46.15%	37.91%	56.59%	100.00%	-
P/EPS	8.84	15.51	22.51	32.18	10.78	16.54	32.13	-19.33%
YoY %	-43.00%	-31.10%	-30.05%	198.52%	-34.82%	-48.52%	-	-
Horiz. %	27.51%	48.27%	70.06%	100.16%	33.55%	51.48%	100.00%	-
EY	11.31	6.45	4.44	3.11	9.27	6.04	3.11	23.98%
YoY %	75.35%	45.27%	42.77%	-66.45%	53.48%	94.21%	-	-
Horiz. %	363.67%	207.40%	142.77%	100.00%	298.07%	194.21%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	0.90	0.93	0.47	0.32	0.57	0.85	-1.00%
YoY %	-11.11%	-3.23%	97.87%	46.87%	-43.86%	-32.94%	-	-
Horiz. %	94.12%	105.88%	109.41%	55.29%	37.65%	67.06%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	27/06/13	21/06/12	23/06/11	24/06/10	24/06/09	25/06/08	27/06/07	-
Price	2.01	2.24	1.80	1.03	1.41	1.54	2.42	-
P/RPS	10.45	15.51	8.47	2.32	2.65	2.67	5.14	12.54%
YoY %	-32.62%	83.12%	265.09%	-12.45%	-0.75%	-48.05%	-	-
Horiz. %	203.31%	301.75%	164.79%	45.14%	51.56%	51.95%	100.00%	-
P/EPS	8.97	16.94	22.39	29.60	13.82	14.31	30.25	-18.32%
YoY %	-47.05%	-24.34%	-24.36%	114.18%	-3.42%	-52.69%	-	-
Horiz. %	29.65%	56.00%	74.02%	97.85%	45.69%	47.31%	100.00%	-
EY	11.14	5.90	4.47	3.38	7.23	6.99	3.31	22.39%
YoY %	88.81%	31.99%	32.25%	-53.25%	3.43%	111.18%	-	-
Horiz. %	336.56%	178.25%	135.05%	102.11%	218.43%	211.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.81	0.98	0.93	0.44	0.41	0.49	0.80	0.20%
YoY %	-17.35%	5.38%	111.36%	7.32%	-16.33%	-38.75%	-	-
Horiz. %	101.25%	122.50%	116.25%	55.00%	51.25%	61.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos