[IGBB] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
11-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 2.91%
YoY- -3.75%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 71,480 178,125 194,606 217,497 166,545 221,072 176,682 -13.99%
PBT 64,020 20,560 47,197 41,830 44,052 75,393 32,400 12.01%
Tax 295,380 17,721 -304 -676 -32 976 -3,312 -
NP 359,400 38,281 46,893 41,154 44,020 76,369 29,088 52.01%
-
NP to SH 356,600 33,942 45,365 40,532 42,112 79,749 28,405 52.42%
-
Tax Rate -461.39% -86.19% 0.64% 1.62% 0.07% -1.29% 10.22% -
Total Cost -287,920 139,844 147,713 176,342 122,525 144,702 147,594 -
-
Net Worth 1,415,014 1,169,316 1,137,373 1,025,157 996,880 963,156 855,993 8.73%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 91,488 - - - - - - -
Div Payout % 25.66% - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,415,014 1,169,316 1,137,373 1,025,157 996,880 963,156 855,993 8.73%
NOSH 609,920 609,019 486,057 323,393 322,614 321,052 320,596 11.30%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 502.80% 21.49% 24.10% 18.92% 26.43% 34.55% 16.46% -
ROE 25.20% 2.90% 3.99% 3.95% 4.22% 8.28% 3.32% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 11.72 29.25 40.04 67.25 51.62 68.86 55.11 -22.73%
EPS 58.47 5.57 9.33 12.53 13.05 24.84 8.85 36.96%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 1.92 2.34 3.17 3.09 3.00 2.67 -2.31%
Adjusted Per Share Value based on latest NOSH - 323,474
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 5.37 13.39 14.63 16.35 12.52 16.62 13.28 -14.00%
EPS 26.81 2.55 3.41 3.05 3.17 6.00 2.14 52.36%
DPS 6.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0638 0.8791 0.8551 0.7707 0.7495 0.7241 0.6435 8.73%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 - -
Price 1.65 1.25 1.30 1.35 2.50 1.40 0.00 -
P/RPS 14.08 4.27 3.25 2.01 4.84 2.03 0.00 -
P/EPS 2.82 22.43 13.93 10.77 19.15 5.64 0.00 -
EY 35.43 4.46 7.18 9.28 5.22 17.74 0.00 -
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.56 0.43 0.81 0.47 0.00 -
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 13/12/11 14/12/10 15/12/09 11/12/08 12/12/07 14/12/06 02/12/05 -
Price 1.79 1.22 1.26 0.93 2.21 1.40 0.00 -
P/RPS 15.27 4.17 3.15 1.38 4.28 2.03 0.00 -
P/EPS 3.06 21.89 13.50 7.42 16.93 5.64 0.00 -
EY 32.66 4.57 7.41 13.48 5.91 17.74 0.00 -
DY 8.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 0.54 0.29 0.72 0.47 0.00 -

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
Post a Comment