[IGBB] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -14.11%
YoY- -5.97%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 178,125 237,224 216,564 198,389 194,606 187,916 172,084 2.32%
PBT 20,560 33,652 20,700 40,099 47,197 44,042 34,184 -28.68%
Tax 17,721 -82 -148 840 -304 -364 -640 -
NP 38,281 33,570 20,552 40,939 46,893 43,678 33,544 9.17%
-
NP to SH 33,942 28,908 16,968 38,966 45,365 43,400 32,976 1.93%
-
Tax Rate -86.19% 0.24% 0.71% -2.09% 0.64% 0.83% 1.87% -
Total Cost 139,844 203,654 196,012 157,450 147,713 144,238 138,540 0.62%
-
Net Worth 1,169,316 1,163,133 1,150,703 1,143,102 1,137,373 1,128,789 1,115,364 3.19%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,169,316 1,163,133 1,150,703 1,143,102 1,137,373 1,128,789 1,115,364 3.19%
NOSH 609,019 486,666 487,586 486,426 486,057 486,547 323,294 52.35%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 21.49% 14.15% 9.49% 20.64% 24.10% 23.24% 19.49% -
ROE 2.90% 2.49% 1.47% 3.41% 3.99% 3.84% 2.96% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 29.25 48.74 44.42 40.78 40.04 38.62 53.23 -32.83%
EPS 5.57 5.94 3.48 6.41 9.33 8.92 10.20 -33.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.39 2.36 2.35 2.34 2.32 3.45 -32.26%
Adjusted Per Share Value based on latest NOSH - 489,239
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 13.12 17.47 15.95 14.61 14.33 13.84 12.67 2.34%
EPS 2.50 2.13 1.25 2.87 3.34 3.20 2.43 1.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.861 0.8564 0.8473 0.8417 0.8374 0.8311 0.8212 3.19%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.25 1.03 1.12 1.33 1.30 0.98 1.10 -
P/RPS 4.27 2.11 2.52 3.26 3.25 2.54 2.07 61.83%
P/EPS 22.43 17.34 32.18 16.60 13.93 10.99 10.78 62.76%
EY 4.46 5.77 3.11 6.02 7.18 9.10 9.27 -38.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.43 0.47 0.57 0.56 0.42 0.32 60.18%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 23/09/10 24/06/10 30/03/10 15/12/09 30/09/09 24/06/09 -
Price 1.22 1.16 1.03 1.30 1.26 0.96 1.41 -
P/RPS 4.17 2.38 2.32 3.19 3.15 2.49 2.65 35.17%
P/EPS 21.89 19.53 29.60 16.23 13.50 10.76 13.82 35.76%
EY 4.57 5.12 3.38 6.16 7.41 9.29 7.23 -26.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.44 0.55 0.54 0.41 0.41 34.45%

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