[IGBB] YoY Cumulative Quarter Result on 31-Jul-2011 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 145.57%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 54,530 0 44,068 32,814 118,612 93,958 101,952 -11.75%
PBT 69,777 0 47,059 24,426 16,826 22,021 19,805 28.62%
Tax 12,880 0 -1,915 8,111 -41 -182 -374 -
NP 82,657 0 45,144 32,537 16,785 21,839 19,431 33.56%
-
NP to SH 79,645 0 43,207 30,045 14,454 21,700 19,692 32.22%
-
Tax Rate -18.46% - 4.07% -33.21% 0.24% 0.83% 1.89% -
Total Cost -28,127 0 -1,076 277 101,827 72,119 82,521 -
-
Net Worth 1,450,739 0 1,415,822 1,194,486 1,163,133 1,128,789 1,012,084 7.46%
Dividend
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - 7,617 - - - -
Div Payout % - - - 25.35% - - - -
Equity
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 1,450,739 0 1,415,822 1,194,486 1,163,133 1,128,789 1,012,084 7.46%
NOSH 582,626 563,392 610,268 609,432 486,666 486,547 323,349 12.49%
Ratio Analysis
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 151.58% 0.00% 102.44% 99.16% 14.15% 23.24% 19.06% -
ROE 5.49% 0.00% 3.05% 2.52% 1.24% 1.92% 1.95% -
Per Share
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 9.36 0.00 7.22 5.38 24.37 19.31 31.53 -21.55%
EPS 13.67 0.00 7.07 4.93 2.97 4.46 6.09 17.54%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 2.49 0.00 2.32 1.96 2.39 2.32 3.13 -4.46%
Adjusted Per Share Value based on latest NOSH - 609,931
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 4.02 0.00 3.24 2.42 8.73 6.92 7.51 -11.74%
EPS 5.86 0.00 3.18 2.21 1.06 1.60 1.45 32.20%
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 1.0682 0.00 1.0425 0.8795 0.8564 0.8311 0.7452 7.46%
Price Multiplier on Financial Quarter End Date
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/13 31/05/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.99 2.05 2.05 1.65 1.03 0.98 1.50 -
P/RPS 21.26 0.00 28.39 30.64 4.23 5.07 4.76 34.87%
P/EPS 14.56 0.00 28.95 33.47 34.68 21.97 24.63 -9.97%
EY 6.87 0.00 3.45 2.99 2.88 4.55 4.06 11.08%
DY 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.88 0.84 0.43 0.42 0.48 10.75%
Price Multiplier on Announcement Date
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/13 - 19/09/12 29/09/11 23/09/10 30/09/09 26/09/08 -
Price 1.96 0.00 2.05 1.60 1.16 0.96 1.40 -
P/RPS 20.94 0.00 28.39 29.72 4.76 4.97 4.44 36.34%
P/EPS 14.34 0.00 28.95 32.45 39.06 21.52 22.99 -9.00%
EY 6.97 0.00 3.45 3.08 2.56 4.65 4.35 9.88%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 0.88 0.82 0.49 0.41 0.45 11.90%

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