[IGBB] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -1.06%
YoY- 20.21%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 121,503 177,721 209,509 209,190 183,444 197,809 202,602 -8.16%
PBT 100,432 28,020 36,728 46,269 34,414 52,297 44,044 14.71%
Tax 196,179 6,569 963 -3,729 -292 184 7,689 71.49%
NP 296,611 34,589 37,691 42,540 34,122 52,481 51,733 33.74%
-
NP to SH 293,936 31,411 34,964 40,998 34,105 52,998 50,234 34.20%
-
Tax Rate -195.34% -23.44% -2.62% 8.06% 0.85% -0.35% -17.46% -
Total Cost -175,108 143,132 171,818 166,650 149,322 145,328 150,869 -
-
Net Worth 1,390,205 1,180,890 975,172 969,882 1,007,214 976,447 927,500 6.97%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 68,638 871 - - 7,286 6,424 8,009 43.00%
Div Payout % 23.35% 2.77% - - 21.37% 12.12% 15.94% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 1,390,205 1,180,890 975,172 969,882 1,007,214 976,447 927,500 6.97%
NOSH 609,739 608,706 487,586 323,294 322,825 321,200 320,934 11.27%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 244.12% 19.46% 17.99% 20.34% 18.60% 26.53% 25.53% -
ROE 21.14% 2.66% 3.59% 4.23% 3.39% 5.43% 5.42% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 19.93 29.20 42.97 64.71 56.82 61.58 63.13 -17.46%
EPS 48.21 5.16 7.17 12.68 10.56 16.50 15.65 20.60%
DPS 11.25 0.14 0.00 0.00 2.25 2.00 2.50 28.46%
NAPS 2.28 1.94 2.00 3.00 3.12 3.04 2.89 -3.87%
Adjusted Per Share Value based on latest NOSH - 323,294
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 8.95 13.09 15.43 15.40 13.51 14.56 14.92 -8.15%
EPS 21.64 2.31 2.57 3.02 2.51 3.90 3.70 34.19%
DPS 5.05 0.06 0.00 0.00 0.54 0.47 0.59 42.97%
NAPS 1.0236 0.8695 0.718 0.7141 0.7416 0.719 0.6829 6.97%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 - -
Price 2.05 1.81 1.12 1.10 1.78 2.57 0.00 -
P/RPS 10.29 6.20 2.61 1.70 3.13 4.17 0.00 -
P/EPS 4.25 35.08 15.62 8.67 16.85 15.58 0.00 -
EY 23.52 2.85 6.40 11.53 5.94 6.42 0.00 -
DY 5.49 0.08 0.00 0.00 1.26 0.78 0.00 -
P/NAPS 0.90 0.93 0.56 0.37 0.57 0.85 0.00 -
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 21/06/12 23/06/11 24/06/10 24/06/09 25/06/08 27/06/07 04/07/06 -
Price 2.24 1.80 1.03 1.41 1.54 2.42 0.00 -
P/RPS 11.24 6.17 2.40 2.18 2.71 3.93 0.00 -
P/EPS 4.65 34.88 14.36 11.12 14.58 14.67 0.00 -
EY 21.52 2.87 6.96 8.99 6.86 6.82 0.00 -
DY 5.02 0.08 0.00 0.00 1.46 0.83 0.00 -
P/NAPS 0.98 0.93 0.52 0.47 0.49 0.80 0.00 -

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