[IGBB] YoY Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 22.78%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 109,060 0 88,136 65,628 237,224 187,916 203,904 -11.75%
PBT 139,554 0 94,118 48,852 33,652 44,042 39,610 28.62%
Tax 25,760 0 -3,830 16,222 -82 -364 -748 -
NP 165,314 0 90,288 65,074 33,570 43,678 38,862 33.56%
-
NP to SH 159,290 0 86,414 60,090 28,908 43,400 39,384 32.22%
-
Tax Rate -18.46% - 4.07% -33.21% 0.24% 0.83% 1.89% -
Total Cost -56,254 0 -2,152 554 203,654 144,238 165,042 -
-
Net Worth 1,450,739 0 1,415,822 1,194,486 1,163,133 1,128,789 1,012,084 7.46%
Dividend
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - 15,235 - - - -
Div Payout % - - - 25.35% - - - -
Equity
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 1,450,739 0 1,415,822 1,194,486 1,163,133 1,128,789 1,012,084 7.46%
NOSH 582,626 563,392 610,268 609,432 486,666 486,547 323,349 12.49%
Ratio Analysis
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 151.58% 0.00% 102.44% 99.16% 14.15% 23.24% 19.06% -
ROE 10.98% 0.00% 6.10% 5.03% 2.49% 3.84% 3.89% -
Per Share
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 18.72 0.00 14.44 10.77 48.74 38.62 63.06 -21.55%
EPS 27.34 0.00 14.14 9.86 5.94 8.92 12.18 17.54%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.49 0.00 2.32 1.96 2.39 2.32 3.13 -4.46%
Adjusted Per Share Value based on latest NOSH - 609,931
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 8.03 0.00 6.49 4.83 17.47 13.84 15.01 -11.75%
EPS 11.73 0.00 6.36 4.42 2.13 3.20 2.90 32.22%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 1.0682 0.00 1.0425 0.8795 0.8564 0.8311 0.7452 7.46%
Price Multiplier on Financial Quarter End Date
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/13 31/05/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.99 2.05 2.05 1.65 1.03 0.98 1.50 -
P/RPS 10.63 0.00 14.19 15.32 2.11 2.54 2.38 34.87%
P/EPS 7.28 0.00 14.48 16.73 17.34 10.99 12.32 -9.98%
EY 13.74 0.00 6.91 5.98 5.77 9.10 8.12 11.08%
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.88 0.84 0.43 0.42 0.48 10.75%
Price Multiplier on Announcement Date
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/13 - 19/09/12 29/09/11 23/09/10 30/09/09 26/09/08 -
Price 1.96 0.00 2.05 1.60 1.16 0.96 1.40 -
P/RPS 10.47 0.00 14.19 14.86 2.38 2.49 2.22 36.34%
P/EPS 7.17 0.00 14.48 16.23 19.53 10.76 11.49 -8.99%
EY 13.95 0.00 6.91 6.16 5.12 9.29 8.70 9.89%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 0.88 0.82 0.49 0.41 0.45 11.90%

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