[IGBB] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
21-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -92.95%
YoY- 64.7%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 91,894 67,187 44,068 22,010 105,330 53,610 32,814 98.05%
PBT 77,888 56,927 47,059 24,058 83,791 48,015 24,426 115.88%
Tax 6,980 7,765 -1,915 -2,530 204,508 221,535 8,111 -9.48%
NP 84,868 64,692 45,144 21,528 288,299 269,550 32,537 88.93%
-
NP to SH 81,937 61,602 43,207 20,151 286,020 267,450 30,045 94.60%
-
Tax Rate -8.96% -13.64% 4.07% 10.52% -244.07% -461.39% -33.21% -
Total Cost 7,026 2,495 -1,076 482 -182,969 -215,940 277 754.86%
-
Net Worth 1,410,390 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 11.65%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - 68,616 7,617 -
Div Payout % - - - - - 25.66% 25.35% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 1,410,390 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 1,194,486 11.65%
NOSH 610,558 610,525 610,268 609,739 610,051 609,920 609,432 0.12%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 92.35% 96.29% 102.44% 97.81% 273.71% 502.80% 99.16% -
ROE 5.81% 4.35% 3.05% 1.45% 20.93% 18.90% 2.52% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 15.05 11.00 7.22 3.61 17.27 8.79 5.38 97.91%
EPS 13.42 10.09 7.07 3.45 46.87 43.85 4.93 94.36%
DPS 0.00 0.00 0.00 0.00 0.00 11.25 1.25 -
NAPS 2.31 2.32 2.32 2.28 2.24 2.32 1.96 11.52%
Adjusted Per Share Value based on latest NOSH - 609,739
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 6.77 4.95 3.24 1.62 7.76 3.95 2.42 97.92%
EPS 6.03 4.54 3.18 1.48 21.06 19.69 2.21 94.66%
DPS 0.00 0.00 0.00 0.00 0.00 5.05 0.56 -
NAPS 1.0385 1.0429 1.0425 1.0236 1.0062 1.0419 0.8795 11.65%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.00 2.01 2.05 2.05 1.91 1.65 1.65 -
P/RPS 13.29 18.26 28.39 56.79 11.06 18.77 30.64 -42.55%
P/EPS 14.90 19.92 28.95 62.03 4.07 3.76 33.47 -41.55%
EY 6.71 5.02 3.45 1.61 24.55 26.58 2.99 70.98%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.76 -
P/NAPS 0.87 0.87 0.88 0.90 0.85 0.71 0.84 2.35%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 26/03/13 12/12/12 19/09/12 21/06/12 27/03/12 13/12/11 29/09/11 -
Price 2.00 2.05 2.05 2.24 2.09 1.79 1.60 -
P/RPS 13.29 18.63 28.39 62.05 12.10 20.36 29.72 -41.38%
P/EPS 14.90 20.32 28.95 67.78 4.46 4.08 32.45 -40.34%
EY 6.71 4.92 3.45 1.48 22.43 24.50 3.08 67.65%
DY 0.00 0.00 0.00 0.00 0.00 6.28 0.78 -
P/NAPS 0.87 0.88 0.88 0.98 0.93 0.77 0.82 4.00%

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