[IGBB] QoQ Cumulative Quarter 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- -80.11%

YoY- -5.07%

Quarter Report

IGBB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Cumulative Result
Revenue	198,389	145,955	93,958	43,021	212,662	163,123	101,952	55.67%
YoY %	35.92%	55.34%	118.40%	-79.77%	30.37%	60.00%	-	-
Horiz. %	194.59%	143.16%	92.16%	42.20%	208.59%	160.00%	100.00%	-
PBT	40,099	35,398	22,021	8,546	46,302	31,373	19,805	59.83%
YoY %	13.28%	60.75%	157.68%	-81.54%	47.59%	58.41%	-	-
Horiz. %	202.47%	178.73%	111.19%	43.15%	233.79%	158.41%	100.00%	-
Tax	840	-228	-182	-160	-3,506	-507	-374	-
YoY %	468.42%	-25.27%	-13.75%	95.44%	-591.52%	-35.56%	-	-
Horiz. %	-224.60%	60.96%	48.66%	42.78%	937.43%	135.56%	100.00%	-
NP	40,939	35,170	21,839	8,386	42,796	30,866	19,431	64.12%
YoY %	16.40%	61.04%	160.42%	-80.40%	38.65%	58.85%	-	-
Horiz. %	210.69%	181.00%	112.39%	43.16%	220.25%	158.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,966	34,024	21,700	8,244	41,438	30,399	19,692	57.41%
YoY %	14.53%	56.79%	163.22%	-80.11%	36.31%	54.37%	-	-
Horiz. %	197.88%	172.78%	110.20%	41.86%	210.43%	154.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.09%	0.64%	0.83%	1.87%	7.57%	1.62%	1.89%	-
YoY %	-426.56%	-22.89%	-55.61%	-75.30%	367.28%	-14.29%	-	-
Horiz. %	-110.58%	33.86%	43.92%	98.94%	400.53%	85.71%	100.00%	-
Total Cost	157,450	110,785	72,119	34,635	169,866	132,257	82,521	53.65%
YoY %	42.12%	53.61%	108.23%	-79.61%	28.44%	60.27%	-	-
Horiz. %	190.80%	134.25%	87.39%	41.97%	205.85%	160.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,143,102	1,137,373	1,128,789	1,115,364	1,105,969	1,025,157	1,012,084	8.42%
YoY %	0.50%	0.76%	1.20%	0.85%	7.88%	1.29%	-	-
Horiz. %	112.95%	112.38%	111.53%	110.20%	109.28%	101.29%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	1,143,102	1,137,373	1,128,789	1,115,364	1,105,969	1,025,157	1,012,084	8.42%
YoY %	0.50%	0.76%	1.20%	0.85%	7.88%	1.29%	-	-
Horiz. %	112.95%	112.38%	111.53%	110.20%	109.28%	101.29%	100.00%	-
NOSH	486,426	486,057	486,547	323,294	323,382	323,393	323,349	31.19%
YoY %	0.08%	-0.10%	50.50%	-0.03%	-0.00%	0.01%	-	-
Horiz. %	150.43%	150.32%	150.47%	99.98%	100.01%	100.01%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	20.64%	24.10%	23.24%	19.49%	20.12%	18.92%	19.06%	-
YoY %	-14.36%	3.70%	19.24%	-3.13%	6.34%	-0.73%	-	-
Horiz. %	108.29%	126.44%	121.93%	102.26%	105.56%	99.27%	100.00%	-
ROE	3.41%	2.99%	1.92%	0.74%	3.75%	2.97%	1.95%	-
YoY %	14.05%	55.73%	159.46%	-80.27%	26.26%	52.31%	-	-
Horiz. %	174.87%	153.33%	98.46%	37.95%	192.31%	152.31%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	40.78	30.03	19.31	13.31	65.76	50.44	31.53	18.65%
YoY %	35.80%	55.52%	45.08%	-79.76%	30.37%	59.97%	-	-
Horiz. %	129.34%	95.24%	61.24%	42.21%	208.56%	159.97%	100.00%	-
EPS	6.41	7.00	4.46	2.55	8.53	9.40	6.09	3.46%
YoY %	-8.43%	56.95%	74.90%	-70.11%	-9.26%	54.35%	-	-
Horiz. %	105.25%	114.94%	73.23%	41.87%	140.07%	154.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.35	2.34	2.32	3.45	3.42	3.17	3.13	-17.35%
YoY %	0.43%	0.86%	-32.75%	0.88%	7.89%	1.28%	-	-
Horiz. %	75.08%	74.76%	74.12%	110.22%	109.27%	101.28%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 323,294
RPS	14.61	10.75	6.92	3.17	15.66	12.01	7.51	55.64%
YoY %	35.91%	55.35%	118.30%	-79.76%	30.39%	59.92%	-	-
Horiz. %	194.54%	143.14%	92.14%	42.21%	208.52%	159.92%	100.00%	-
EPS	2.87	2.51	1.60	0.61	3.05	2.24	1.45	57.44%
YoY %	14.34%	56.87%	162.30%	-80.00%	36.16%	54.48%	-	-
Horiz. %	197.93%	173.10%	110.34%	42.07%	210.34%	154.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8417	0.8374	0.8311	0.8212	0.8143	0.7548	0.7452	8.43%
YoY %	0.51%	0.76%	1.21%	0.85%	7.88%	1.29%	-	-
Horiz. %	112.95%	112.37%	111.53%	110.20%	109.27%	101.29%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	1.33	1.30	0.98	1.10	1.38	1.35	1.50	-
P/RPS	3.26	4.33	5.07	8.27	2.10	2.68	4.76	-22.24%
YoY %	-24.71%	-14.60%	-38.69%	293.81%	-21.64%	-43.70%	-	-
Horiz. %	68.49%	90.97%	106.51%	173.74%	44.12%	56.30%	100.00%	-
P/EPS	16.60	18.57	21.97	43.14	10.77	14.36	24.63	-23.07%
YoY %	-10.61%	-15.48%	-49.07%	300.56%	-25.00%	-41.70%	-	-
Horiz. %	67.40%	75.40%	89.20%	175.15%	43.73%	58.30%	100.00%	-
EY	6.02	5.38	4.55	2.32	9.29	6.96	4.06	29.93%
YoY %	11.90%	18.24%	96.12%	-75.03%	33.48%	71.43%	-	-
Horiz. %	148.28%	132.51%	112.07%	57.14%	228.82%	171.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.56	0.42	0.32	0.40	0.43	0.48	12.10%
YoY %	1.79%	33.33%	31.25%	-20.00%	-6.98%	-10.42%	-	-
Horiz. %	118.75%	116.67%	87.50%	66.67%	83.33%	89.58%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	30/03/10	15/12/09	30/09/09	24/06/09	25/03/09	11/12/08	26/09/08	-
Price	1.30	1.26	0.96	1.41	1.18	0.93	1.40	-
P/RPS	3.19	4.20	4.97	10.60	1.79	1.84	4.44	-19.73%
YoY %	-24.05%	-15.49%	-53.11%	492.18%	-2.72%	-58.56%	-	-
Horiz. %	71.85%	94.59%	111.94%	238.74%	40.32%	41.44%	100.00%	-
P/EPS	16.23	18.00	21.52	55.29	9.21	9.89	22.99	-20.66%
YoY %	-9.83%	-16.36%	-61.08%	500.33%	-6.88%	-56.98%	-	-
Horiz. %	70.60%	78.29%	93.61%	240.50%	40.06%	43.02%	100.00%	-
EY	6.16	5.56	4.65	1.81	10.86	10.11	4.35	26.02%
YoY %	10.79%	19.57%	156.91%	-83.33%	7.42%	132.41%	-	-
Horiz. %	141.61%	127.82%	106.90%	41.61%	249.66%	232.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.55	0.54	0.41	0.41	0.35	0.29	0.45	14.27%
YoY %	1.85%	31.71%	0.00%	17.14%	20.69%	-35.56%	-	-
Horiz. %	122.22%	120.00%	91.11%	91.11%	77.78%	64.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos