[IGBB] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 4.53%
YoY- 11.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 89,582 71,480 178,125 194,606 217,497 166,545 221,072 -13.96%
PBT 75,902 64,020 20,560 47,197 41,830 44,052 75,393 0.11%
Tax 10,353 295,380 17,721 -304 -676 -32 976 48.17%
NP 86,256 359,400 38,281 46,893 41,154 44,020 76,369 2.04%
-
NP to SH 82,136 356,600 33,942 45,365 40,532 42,112 79,749 0.49%
-
Tax Rate -13.64% -461.39% -86.19% 0.64% 1.62% 0.07% -1.29% -
Total Cost 3,326 -287,920 139,844 147,713 176,342 122,525 144,702 -46.64%
-
Net Worth 1,416,418 1,415,014 1,169,316 1,137,373 1,025,157 996,880 963,156 6.63%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 91,488 - - - - - -
Div Payout % - 25.66% - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,416,418 1,415,014 1,169,316 1,137,373 1,025,157 996,880 963,156 6.63%
NOSH 610,525 609,920 609,019 486,057 323,393 322,614 321,052 11.29%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 96.29% 502.80% 21.49% 24.10% 18.92% 26.43% 34.55% -
ROE 5.80% 25.20% 2.90% 3.99% 3.95% 4.22% 8.28% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 14.67 11.72 29.25 40.04 67.25 51.62 68.86 -22.70%
EPS 13.45 58.47 5.57 9.33 12.53 13.05 24.84 -9.71%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.32 1.92 2.34 3.17 3.09 3.00 -4.18%
Adjusted Per Share Value based on latest NOSH - 487,114
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 6.73 5.37 13.39 14.63 16.35 12.52 16.62 -13.97%
EPS 6.17 26.81 2.55 3.41 3.05 3.17 6.00 0.46%
DPS 0.00 6.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0649 1.0638 0.8791 0.8551 0.7707 0.7495 0.7241 6.63%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.01 1.65 1.25 1.30 1.35 2.50 1.40 -
P/RPS 13.70 14.08 4.27 3.25 2.01 4.84 2.03 37.42%
P/EPS 14.94 2.82 22.43 13.93 10.77 19.15 5.64 17.61%
EY 6.69 35.43 4.46 7.18 9.28 5.22 17.74 -14.98%
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.65 0.56 0.43 0.81 0.47 10.79%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 12/12/12 13/12/11 14/12/10 15/12/09 11/12/08 12/12/07 14/12/06 -
Price 2.05 1.79 1.22 1.26 0.93 2.21 1.40 -
P/RPS 13.97 15.27 4.17 3.15 1.38 4.28 2.03 37.87%
P/EPS 15.24 3.06 21.89 13.50 7.42 16.93 5.64 18.00%
EY 6.56 32.66 4.57 7.41 13.48 5.91 17.74 -15.26%
DY 0.00 8.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 0.64 0.54 0.29 0.72 0.47 11.00%

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