[IGBB] YoY Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
21-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -92.95%
YoY- 64.7%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 365,501 324,070 27,098 22,010 32,322 54,141 43,021 43.53%
PBT 121,490 120,782 36,860 24,058 8,804 5,175 8,546 56.56%
Tax -33,903 -33,253 -2,732 -2,530 4,412 -37 -160 147.10%
NP 87,587 87,529 34,128 21,528 13,216 5,138 8,386 48.62%
-
NP to SH 33,388 19,289 31,550 20,151 12,235 4,242 8,244 26.64%
-
Tax Rate 27.91% 27.53% 7.41% 10.52% -50.11% 0.71% 1.87% -
Total Cost 277,914 236,541 -7,030 482 19,106 49,003 34,635 42.15%
-
Net Worth 2,323,172 1,698,141 1,397,214 1,390,205 1,180,890 1,150,703 1,115,364 13.19%
Dividend
31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 2,323,172 1,698,141 1,397,214 1,390,205 1,180,890 1,150,703 1,115,364 13.19%
NOSH 608,160 591,687 563,392 609,739 608,706 487,586 323,294 11.26%
Ratio Analysis
31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 23.96% 27.01% 125.94% 97.81% 40.89% 9.49% 19.49% -
ROE 1.44% 1.14% 2.26% 1.45% 1.04% 0.37% 0.74% -
Per Share
31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 60.10 54.77 4.81 3.61 5.31 11.10 13.31 28.99%
EPS 5.49 3.26 5.60 3.45 2.01 0.87 2.55 13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 2.87 2.48 2.28 1.94 2.36 3.45 1.73%
Adjusted Per Share Value based on latest NOSH - 609,739
31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 26.91 23.86 2.00 1.62 2.38 3.99 3.17 43.51%
EPS 2.46 1.42 2.32 1.48 0.90 0.31 0.61 26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7106 1.2503 1.0288 1.0236 0.8695 0.8473 0.8212 13.19%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 31/03/15 31/03/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.39 2.04 1.98 2.05 1.81 1.12 1.10 -
P/RPS 3.98 3.72 41.17 56.79 34.09 10.09 8.27 -11.62%
P/EPS 43.53 62.58 35.36 62.03 90.05 128.74 43.14 0.15%
EY 2.30 1.60 2.83 1.61 1.11 0.78 2.32 -0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.80 0.90 0.93 0.47 0.32 12.12%
Price Multiplier on Announcement Date
31/03/15 31/03/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 28/05/15 29/05/14 27/06/13 21/06/12 23/06/11 24/06/10 24/06/09 -
Price 2.29 2.18 2.01 2.24 1.80 1.03 1.41 -
P/RPS 3.81 3.98 41.79 62.05 33.90 9.28 10.60 -15.87%
P/EPS 41.71 66.87 35.89 67.78 89.55 118.39 55.29 -4.64%
EY 2.40 1.50 2.79 1.48 1.12 0.84 1.81 4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.81 0.98 0.93 0.44 0.41 6.64%

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