[IGBB] YoY Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
13-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 493.44%
YoY- 950.6%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 1,290,298 116,554 89,582 71,480 178,125 194,606 217,497 35.10%
PBT 448,689 143,050 75,902 64,020 20,560 47,197 41,830 49.32%
Tax -105,550 11,093 10,353 295,380 17,721 -304 -676 134.78%
NP 343,138 154,144 86,256 359,400 38,281 46,893 41,154 43.10%
-
NP to SH 75,777 149,044 82,136 356,600 33,942 45,365 40,532 11.15%
-
Tax Rate 23.52% -7.75% -13.64% -461.39% -86.19% 0.64% 1.62% -
Total Cost 947,160 -37,589 3,326 -287,920 139,844 147,713 176,342 32.85%
-
Net Worth 1,776,031 1,488,096 1,416,418 1,415,014 1,169,316 1,137,373 1,025,157 9.73%
Dividend
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - 91,488 - - - -
Div Payout % - - - 25.66% - - - -
Equity
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,776,031 1,488,096 1,416,418 1,415,014 1,169,316 1,137,373 1,025,157 9.73%
NOSH 602,044 585,864 610,525 609,920 609,019 486,057 323,393 11.07%
Ratio Analysis
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 26.59% 132.25% 96.29% 502.80% 21.49% 24.10% 18.92% -
ROE 4.27% 10.02% 5.80% 25.20% 2.90% 3.99% 3.95% -
Per Share
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 214.32 19.89 14.67 11.72 29.25 40.04 67.25 21.63%
EPS 12.59 25.44 13.45 58.47 5.57 9.33 12.53 0.08%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 2.95 2.54 2.32 2.32 1.92 2.34 3.17 -1.20%
Adjusted Per Share Value based on latest NOSH - 610,138
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 97.00 8.76 6.73 5.37 13.39 14.63 16.35 35.10%
EPS 5.70 11.21 6.17 26.81 2.55 3.41 3.05 11.14%
DPS 0.00 0.00 0.00 6.88 0.00 0.00 0.00 -
NAPS 1.3352 1.1187 1.0649 1.0638 0.8791 0.8551 0.7707 9.73%
Price Multiplier on Financial Quarter End Date
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/09/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.38 1.99 2.01 1.65 1.25 1.30 1.35 -
P/RPS 1.11 10.00 13.70 14.08 4.27 3.25 2.01 -9.54%
P/EPS 18.91 7.82 14.94 2.82 22.43 13.93 10.77 9.97%
EY 5.29 12.78 6.69 35.43 4.46 7.18 9.28 -9.06%
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.87 0.71 0.65 0.56 0.43 11.29%
Price Multiplier on Announcement Date
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 27/11/14 10/12/13 12/12/12 13/12/11 14/12/10 15/12/09 11/12/08 -
Price 2.65 2.00 2.05 1.79 1.22 1.26 0.93 -
P/RPS 1.24 10.05 13.97 15.27 4.17 3.15 1.38 -1.79%
P/EPS 21.05 7.86 15.24 3.06 21.89 13.50 7.42 19.26%
EY 4.75 12.72 6.56 32.66 4.57 7.41 13.48 -16.15%
DY 0.00 0.00 0.00 8.38 0.00 0.00 0.00 -
P/NAPS 0.90 0.79 0.88 0.77 0.64 0.54 0.29 21.09%

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