[IGBB] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
13-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 493.44%
YoY- 950.6%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 88,136 88,040 105,330 71,480 65,628 129,288 101,897 -9.22%
PBT 94,118 96,232 83,791 64,020 48,852 35,216 12,448 285.70%
Tax -3,830 -10,120 204,508 295,380 16,222 17,648 14,064 -
NP 90,288 86,112 288,299 359,400 65,074 52,864 26,512 126.52%
-
NP to SH 86,414 80,604 286,020 356,600 60,090 48,940 23,419 138.97%
-
Tax Rate 4.07% 10.52% -244.07% -461.39% -33.21% -50.11% -112.98% -
Total Cost -2,152 1,928 -182,969 -287,920 554 76,424 75,385 -
-
Net Worth 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 13.23%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - 91,488 15,235 - 7,611 -
Div Payout % - - - 25.66% 25.35% - 32.50% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 13.23%
NOSH 610,268 609,739 610,051 609,920 609,432 608,706 608,894 0.15%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 102.44% 97.81% 273.71% 502.80% 99.16% 40.89% 26.02% -
ROE 6.10% 5.80% 20.93% 25.20% 5.03% 4.14% 1.99% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 14.44 14.44 17.27 11.72 10.77 21.24 16.73 -9.35%
EPS 14.14 13.80 46.87 58.47 9.86 8.04 3.85 138.23%
DPS 0.00 0.00 0.00 15.00 2.50 0.00 1.25 -
NAPS 2.32 2.28 2.24 2.32 1.96 1.94 1.93 13.06%
Adjusted Per Share Value based on latest NOSH - 610,138
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 6.49 6.48 7.76 5.26 4.83 9.52 7.50 -9.20%
EPS 6.36 5.93 21.06 26.26 4.42 3.60 1.72 139.31%
DPS 0.00 0.00 0.00 6.74 1.12 0.00 0.56 -
NAPS 1.0425 1.0236 1.0062 1.0419 0.8795 0.8695 0.8653 13.23%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.05 2.05 1.91 1.65 1.65 1.81 1.35 -
P/RPS 14.19 14.20 11.06 14.08 15.32 8.52 8.07 45.73%
P/EPS 14.48 15.51 4.07 2.82 16.73 22.51 35.10 -44.61%
EY 6.91 6.45 24.55 35.43 5.98 4.44 2.85 80.57%
DY 0.00 0.00 0.00 9.09 1.52 0.00 0.93 -
P/NAPS 0.88 0.90 0.85 0.71 0.84 0.93 0.70 16.49%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 19/09/12 21/06/12 27/03/12 13/12/11 29/09/11 23/06/11 29/03/11 -
Price 2.05 2.24 2.09 1.79 1.60 1.80 1.58 -
P/RPS 14.19 15.51 12.10 15.27 14.86 8.47 9.44 31.25%
P/EPS 14.48 16.94 4.46 3.06 16.23 22.39 41.08 -50.13%
EY 6.91 5.90 22.43 32.66 6.16 4.47 2.43 100.84%
DY 0.00 0.00 0.00 8.38 1.56 0.00 0.79 -
P/NAPS 0.88 0.98 0.93 0.77 0.82 0.93 0.82 4.82%

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