[IGBB] QoQ Cumulative Quarter 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- 145.57%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 22,010 105,330 53,610 32,814 32,322 101,897 133,594 -69.97%
PBT 24,058 83,791 48,015 24,426 8,804 12,448 15,420 34.55%
Tax -2,530 204,508 221,535 8,111 4,412 14,064 13,291 -
NP 21,528 288,299 269,550 32,537 13,216 26,512 28,711 -17.47%
-
NP to SH 20,151 286,020 267,450 30,045 12,235 23,419 25,457 -14.44%
-
Tax Rate 10.52% -244.07% -461.39% -33.21% -50.11% -112.98% -86.19% -
Total Cost 482 -182,969 -215,940 277 19,106 75,385 104,883 -97.24%
-
Net Worth 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 1,169,316 12.23%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - 68,616 7,617 - 7,611 - -
Div Payout % - - 25.66% 25.35% - 32.50% - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 1,390,205 1,366,514 1,415,014 1,194,486 1,180,890 1,175,166 1,169,316 12.23%
NOSH 609,739 610,051 609,920 609,432 608,706 608,894 609,019 0.07%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 97.81% 273.71% 502.80% 99.16% 40.89% 26.02% 21.49% -
ROE 1.45% 20.93% 18.90% 2.52% 1.04% 1.99% 2.18% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 3.61 17.27 8.79 5.38 5.31 16.73 21.94 -70.00%
EPS 3.45 46.87 43.85 4.93 2.01 3.85 4.18 -12.02%
DPS 0.00 0.00 11.25 1.25 0.00 1.25 0.00 -
NAPS 2.28 2.24 2.32 1.96 1.94 1.93 1.92 12.15%
Adjusted Per Share Value based on latest NOSH - 609,931
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 1.65 7.92 4.03 2.47 2.43 7.66 10.04 -70.02%
EPS 1.51 21.50 20.11 2.26 0.92 1.76 1.91 -14.51%
DPS 0.00 0.00 5.16 0.57 0.00 0.57 0.00 -
NAPS 1.0452 1.0273 1.0638 0.898 0.8878 0.8835 0.8791 12.24%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 2.05 1.91 1.65 1.65 1.81 1.35 1.25 -
P/RPS 56.79 11.06 18.77 30.64 34.09 8.07 5.70 363.66%
P/EPS 62.03 4.07 3.76 33.47 90.05 35.10 29.90 62.73%
EY 1.61 24.55 26.58 2.99 1.11 2.85 3.34 -38.54%
DY 0.00 0.00 6.82 0.76 0.00 0.93 0.00 -
P/NAPS 0.90 0.85 0.71 0.84 0.93 0.70 0.65 24.25%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 21/06/12 27/03/12 13/12/11 29/09/11 23/06/11 29/03/11 14/12/10 -
Price 2.24 2.09 1.79 1.60 1.80 1.58 1.22 -
P/RPS 62.05 12.10 20.36 29.72 33.90 9.44 5.56 400.13%
P/EPS 67.78 4.46 4.08 32.45 89.55 41.08 29.19 75.44%
EY 1.48 22.43 24.50 3.08 1.12 2.43 3.43 -42.92%
DY 0.00 0.00 6.28 0.78 0.00 0.79 0.00 -
P/NAPS 0.98 0.93 0.77 0.82 0.93 0.82 0.64 32.88%

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