[IGBB] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 5.97%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 125,844 130,967 223,043 204,668 195,041 192,136 211,705 -8.29%
PBT 110,660 29,141 34,904 48,518 26,720 58,271 53,338 12.92%
Tax 190,247 13,120 981 -3,314 -627 -524 7,822 70.13%
NP 300,907 42,261 35,885 45,204 26,093 57,747 61,160 30.38%
-
NP to SH 298,295 39,010 31,720 43,446 27,512 55,850 60,662 30.37%
-
Tax Rate -171.92% -45.02% -2.81% 6.83% 2.35% 0.90% -14.66% -
Total Cost -175,063 88,706 187,158 159,464 168,948 134,389 150,545 -
-
Net Worth 1,416,989 1,195,465 972,571 1,127,000 971,294 991,469 936,240 7.14%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 61,013 8,495 - - 7,286 6,424 8,009 40.22%
Div Payout % 20.45% 21.78% - - 26.48% 11.50% 13.20% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,416,989 1,195,465 972,571 1,127,000 971,294 991,469 936,240 7.14%
NOSH 610,771 609,931 486,285 485,776 323,764 322,954 320,630 11.32%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 239.11% 32.27% 16.09% 22.09% 13.38% 30.06% 28.89% -
ROE 21.05% 3.26% 3.26% 3.86% 2.83% 5.63% 6.48% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 20.60 21.47 45.87 42.13 60.24 59.49 66.03 -17.63%
EPS 48.84 6.40 6.52 8.94 8.50 17.29 18.92 17.10%
DPS 10.00 1.39 0.00 0.00 2.25 2.00 2.50 25.96%
NAPS 2.32 1.96 2.00 2.32 3.00 3.07 2.92 -3.75%
Adjusted Per Share Value based on latest NOSH - 485,776
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 9.27 9.64 16.42 15.07 14.36 14.15 15.59 -8.29%
EPS 21.96 2.87 2.34 3.20 2.03 4.11 4.47 30.35%
DPS 4.49 0.63 0.00 0.00 0.54 0.47 0.59 40.20%
NAPS 1.0433 0.8802 0.7161 0.8298 0.7152 0.73 0.6894 7.14%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 - -
Price 2.05 1.65 1.03 0.98 1.50 2.60 0.00 -
P/RPS 9.95 7.68 2.25 2.33 2.49 4.37 0.00 -
P/EPS 4.20 25.80 15.79 10.96 17.65 15.03 0.00 -
EY 23.82 3.88 6.33 9.13 5.67 6.65 0.00 -
DY 4.88 0.84 0.00 0.00 1.50 0.77 0.00 -
P/NAPS 0.88 0.84 0.52 0.42 0.50 0.85 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 19/09/12 29/09/11 23/09/10 30/09/09 26/09/08 17/09/07 18/09/06 -
Price 2.05 1.60 1.16 0.96 1.40 2.18 0.00 -
P/RPS 9.95 7.45 2.53 2.28 2.32 3.66 0.00 -
P/EPS 4.20 25.02 17.78 10.73 16.48 12.61 0.00 -
EY 23.82 4.00 5.62 9.32 6.07 7.93 0.00 -
DY 4.88 0.87 0.00 0.00 1.61 0.92 0.00 -
P/NAPS 0.88 0.82 0.58 0.41 0.47 0.71 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