[IGBB] YoY Cumulative 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- 56.79%
YoY- 11.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 67,187 53,610 133,594 145,955 163,123 124,909 165,804 -13.96%
PBT 56,927 48,015 15,420 35,398 31,373 33,039 56,545 0.11%
Tax 7,765 221,535 13,291 -228 -507 -24 732 48.17%
NP 64,692 269,550 28,711 35,170 30,866 33,015 57,277 2.04%
-
NP to SH 61,602 267,450 25,457 34,024 30,399 31,584 59,812 0.49%
-
Tax Rate -13.64% -461.39% -86.19% 0.64% 1.62% 0.07% -1.29% -
Total Cost 2,495 -215,940 104,883 110,785 132,257 91,894 108,527 -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 - 68,616 - - - - - -
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 4.35% 18.90% 2.18% 2.99% 2.97% 3.17% 6.21% -
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 11.00 8.79 21.94 30.03 50.44 38.72 51.64 -22.70%
EPS 10.09 43.85 4.18 7.00 9.40 9.79 18.63 -9.70%
DPS 0.00 11.25 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 5.05 4.03 10.04 10.97 12.26 9.39 12.47 -13.97%
EPS 4.63 20.11 1.91 2.56 2.29 2.37 4.50 0.47%
DPS 0.00 5.16 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 18.26 18.77 5.70 4.33 2.68 6.46 2.71 37.39%
P/EPS 19.92 3.76 29.90 18.57 14.36 25.54 7.51 17.63%
EY 5.02 26.58 3.34 5.38 6.96 3.92 13.31 -14.98%
DY 0.00 6.82 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 18.63 20.36 5.56 4.20 1.84 5.71 2.71 37.85%
P/EPS 20.32 4.08 29.19 18.00 9.89 22.57 7.51 18.02%
EY 4.92 24.50 3.43 5.56 10.11 4.43 13.31 -15.27%
DY 0.00 6.28 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