[IGBB] YoY Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 17.42%
YoY- -25.18%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 116,554 89,582 71,480 178,125 194,606 217,497 166,545 -5.76%
PBT 143,050 75,902 64,020 20,560 47,197 41,830 44,052 21.66%
Tax 11,093 10,353 295,380 17,721 -304 -676 -32 -
NP 154,144 86,256 359,400 38,281 46,893 41,154 44,020 23.20%
-
NP to SH 149,044 82,136 356,600 33,942 45,365 40,532 42,112 23.42%
-
Tax Rate -7.75% -13.64% -461.39% -86.19% 0.64% 1.62% 0.07% -
Total Cost -37,589 3,326 -287,920 139,844 147,713 176,342 122,525 -
-
Net Worth 1,488,096 1,416,418 1,415,014 1,169,316 1,137,373 1,025,157 996,880 6.89%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - 91,488 - - - - -
Div Payout % - - 25.66% - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,488,096 1,416,418 1,415,014 1,169,316 1,137,373 1,025,157 996,880 6.89%
NOSH 585,864 610,525 609,920 609,019 486,057 323,393 322,614 10.44%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 132.25% 96.29% 502.80% 21.49% 24.10% 18.92% 26.43% -
ROE 10.02% 5.80% 25.20% 2.90% 3.99% 3.95% 4.22% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 19.89 14.67 11.72 29.25 40.04 67.25 51.62 -14.68%
EPS 25.44 13.45 58.47 5.57 9.33 12.53 13.05 11.75%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.32 2.32 1.92 2.34 3.17 3.09 -3.21%
Adjusted Per Share Value based on latest NOSH - 611,277
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 8.76 6.73 5.37 13.39 14.63 16.35 12.52 -5.77%
EPS 11.21 6.17 26.81 2.55 3.41 3.05 3.17 23.40%
DPS 0.00 0.00 6.88 0.00 0.00 0.00 0.00 -
NAPS 1.1187 1.0649 1.0638 0.8791 0.8551 0.7707 0.7495 6.89%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.99 2.01 1.65 1.25 1.30 1.35 2.50 -
P/RPS 10.00 13.70 14.08 4.27 3.25 2.01 4.84 12.84%
P/EPS 7.82 14.94 2.82 22.43 13.93 10.77 19.15 -13.85%
EY 12.78 6.69 35.43 4.46 7.18 9.28 5.22 16.07%
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.71 0.65 0.56 0.43 0.81 -0.62%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 10/12/13 12/12/12 13/12/11 14/12/10 15/12/09 11/12/08 12/12/07 -
Price 2.00 2.05 1.79 1.22 1.26 0.93 2.21 -
P/RPS 10.05 13.97 15.27 4.17 3.15 1.38 4.28 15.27%
P/EPS 7.86 15.24 3.06 21.89 13.50 7.42 16.93 -11.99%
EY 12.72 6.56 32.66 4.57 7.41 13.48 5.91 13.61%
DY 0.00 0.00 8.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.88 0.77 0.64 0.54 0.29 0.72 1.55%

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