[IGBB] YoY TTM Result on 31-Jul-2011 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 24.19%
YoY- 22.98%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 27,432 23,119 125,844 130,967 223,043 204,668 195,041 -32.43%
PBT 32,917 9,868 110,660 29,141 34,904 48,518 26,720 4.25%
Tax 15,612 9,680 190,247 13,120 981 -3,314 -627 -
NP 48,529 19,548 300,907 42,261 35,885 45,204 26,093 13.20%
-
NP to SH 47,097 18,395 298,295 39,010 31,720 43,446 27,512 11.34%
-
Tax Rate -47.43% -98.09% -171.92% -45.02% -2.81% 6.83% 2.35% -
Total Cost -21,097 3,571 -175,063 88,706 187,158 159,464 168,948 -
-
Net Worth 1,453,178 0 1,416,989 1,195,465 972,571 1,127,000 971,294 8.38%
Dividend
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - 61,013 8,495 - - 7,286 -
Div Payout % - - 20.45% 21.78% - - 26.48% -
Equity
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 1,453,178 0 1,416,989 1,195,465 972,571 1,127,000 971,294 8.38%
NOSH 583,605 563,392 610,771 609,931 486,285 485,776 323,764 12.49%
Ratio Analysis
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 176.91% 84.55% 239.11% 32.27% 16.09% 22.09% 13.38% -
ROE 3.24% 0.00% 21.05% 3.26% 3.26% 3.86% 2.83% -
Per Share
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 4.70 4.10 20.60 21.47 45.87 42.13 60.24 -39.94%
EPS 8.07 3.27 48.84 6.40 6.52 8.94 8.50 -1.03%
DPS 0.00 0.00 10.00 1.39 0.00 0.00 2.25 -
NAPS 2.49 0.00 2.32 1.96 2.00 2.32 3.00 -3.65%
Adjusted Per Share Value based on latest NOSH - 609,931
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 2.06 1.74 9.46 9.85 16.77 15.39 14.66 -32.44%
EPS 3.54 1.38 22.43 2.93 2.38 3.27 2.07 11.32%
DPS 0.00 0.00 4.59 0.64 0.00 0.00 0.55 -
NAPS 1.0925 0.00 1.0653 0.8987 0.7312 0.8473 0.7302 8.38%
Price Multiplier on Financial Quarter End Date
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/13 31/05/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.99 2.05 2.05 1.65 1.03 0.98 1.50 -
P/RPS 42.34 49.96 9.95 7.68 2.25 2.33 2.49 76.18%
P/EPS 24.66 62.79 4.20 25.80 15.79 10.96 17.65 6.91%
EY 4.06 1.59 23.82 3.88 6.33 9.13 5.67 -6.45%
DY 0.00 0.00 4.88 0.84 0.00 0.00 1.50 -
P/NAPS 0.80 0.00 0.88 0.84 0.52 0.42 0.50 9.85%
Price Multiplier on Announcement Date
31/07/13 31/05/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date - - 19/09/12 29/09/11 23/09/10 30/09/09 26/09/08 -
Price 0.00 0.00 2.05 1.60 1.16 0.96 1.40 -
P/RPS 0.00 0.00 9.95 7.45 2.53 2.28 2.32 -
P/EPS 0.00 0.00 4.20 25.02 17.78 10.73 16.48 -
EY 0.00 0.00 23.82 4.00 5.62 9.32 6.07 -
DY 0.00 0.00 4.88 0.87 0.00 0.00 1.61 -
P/NAPS 0.00 0.00 0.88 0.82 0.58 0.41 0.47 -

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