[IGBB] YoY 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- -8.41%
YoY- 15.1%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 23,119 20,796 50,642 51,997 61,171 43,271 60,960 -14.90%
PBT 9,868 23,589 6,503 13,377 11,568 7,751 24,794 -14.22%
Tax 9,680 213,426 5,422 -46 -133 -21 -470 -
NP 19,548 237,015 11,925 13,331 11,435 7,730 24,324 -3.57%
-
NP to SH 18,395 237,404 11,002 12,324 10,707 7,559 24,459 -4.63%
-
Tax Rate -98.09% -904.77% -83.38% 0.34% 1.15% 0.27% 1.90% -
Total Cost 3,571 -216,219 38,717 38,666 49,736 35,541 36,636 -32.13%
-
Net Worth 1,417,820 1,415,521 1,173,653 1,139,848 1,025,413 998,175 962,952 6.65%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 61,013 - - - - - -
Div Payout % - 25.70% - - - - - -
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 1,417,820 1,415,521 1,173,653 1,139,848 1,025,413 998,175 962,952 6.65%
NOSH 611,129 610,138 611,277 487,114 323,474 323,034 320,984 11.31%
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 84.55% 1,139.71% 23.55% 25.64% 18.69% 17.86% 39.90% -
ROE 1.30% 16.77% 0.94% 1.08% 1.04% 0.76% 2.54% -
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 3.78 3.41 8.28 10.67 18.91 13.40 18.99 -23.56%
EPS 3.01 38.91 1.80 2.53 3.31 2.34 7.62 -14.32%
DPS 0.00 10.00 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 1.74 1.56 3.81 3.91 4.60 3.25 4.58 -14.88%
EPS 1.38 17.85 0.83 0.93 0.80 0.57 1.84 -4.67%
DPS 0.00 4.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0659 1.0642 0.8824 0.8569 0.7709 0.7504 0.7239 6.65%
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 53.13 48.41 15.09 12.18 7.14 18.66 7.37 38.94%
P/EPS 66.78 4.24 69.45 51.38 40.79 106.84 18.37 23.97%
EY 1.50 23.58 1.44 1.95 2.45 0.94 5.44 -19.30%
DY 0.00 6.06 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 54.19 52.52 14.73 11.80 4.92 16.50 7.37 39.40%
P/EPS 68.11 4.60 67.78 49.80 28.10 94.44 18.37 24.38%
EY 1.47 21.74 1.48 2.01 3.56 1.06 5.44 -19.57%
DY 0.00 5.59 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