[IGBB] YoY Quarter Result on 31-Jul-2012 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 10.02%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 319,980 27,432 0 22,058 17,717 64,471 50,937 45.30%
PBT 119,810 32,917 0 23,000 12,772 11,651 13,475 55.94%
Tax -21,363 15,612 0 615 6,547 -4 -22 304.97%
NP 98,447 48,529 0 23,615 19,319 11,647 13,453 49.88%
-
NP to SH 24,595 47,097 0 22,170 17,811 10,212 13,456 13.04%
-
Tax Rate 17.83% -47.43% - -2.67% -51.26% 0.03% 0.16% -
Total Cost 221,533 -21,097 0 -1,557 -1,602 52,824 37,484 43.51%
-
Net Worth 1,773,269 1,453,178 0 1,416,989 1,195,465 1,162,222 1,127,000 9.65%
Dividend
30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - 7,624 - - -
Div Payout % - - - - 42.81% - - -
Equity
30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,773,269 1,453,178 0 1,416,989 1,195,465 1,162,222 1,127,000 9.65%
NOSH 607,283 583,605 563,392 610,771 609,931 486,285 485,776 4.64%
Ratio Analysis
30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 30.77% 176.91% 0.00% 107.06% 109.04% 18.07% 26.41% -
ROE 1.39% 3.24% 0.00% 1.56% 1.49% 0.88% 1.19% -
Per Share
30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 52.69 4.70 0.00 3.61 2.90 13.26 10.49 38.84%
EPS 4.05 8.07 0.00 3.63 2.92 2.10 2.77 8.03%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 2.92 2.49 0.00 2.32 1.96 2.39 2.32 4.78%
Adjusted Per Share Value based on latest NOSH - 610,771
30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 23.56 2.02 0.00 1.62 1.30 4.75 3.75 45.31%
EPS 1.81 3.47 0.00 1.63 1.31 0.75 0.99 13.05%
DPS 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
NAPS 1.3057 1.07 0.00 1.0433 0.8802 0.8557 0.8298 9.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/06/14 31/07/13 31/05/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.33 1.99 2.05 2.05 1.65 1.03 0.98 -
P/RPS 4.42 42.34 0.00 56.76 56.80 7.77 9.35 -14.13%
P/EPS 57.53 24.66 0.00 56.48 56.50 49.05 35.38 10.39%
EY 1.74 4.06 0.00 1.77 1.77 2.04 2.83 -9.41%
DY 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
P/NAPS 0.80 0.80 0.00 0.88 0.84 0.43 0.42 13.99%
Price Multiplier on Announcement Date
30/06/14 31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 28/08/14 30/09/13 - 19/09/12 29/09/11 23/09/10 30/09/09 -
Price 2.35 1.96 0.00 2.05 1.60 1.16 0.96 -
P/RPS 4.46 41.70 0.00 56.76 55.08 8.75 9.16 -13.61%
P/EPS 58.02 24.29 0.00 56.48 54.79 55.24 34.66 11.04%
EY 1.72 4.12 0.00 1.77 1.83 1.81 2.89 -10.01%
DY 0.00 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 0.80 0.79 0.00 0.88 0.82 0.49 0.41 14.55%

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