[IGBB] QoQ Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[IGBB] IGB BERHAD
Announcement Date
19-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 114.42%
YoY- 43.81%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 27,098 91,894 67,187 44,068 22,010 105,330 53,610 -36.57%
PBT 36,860 77,888 56,927 47,059 24,058 83,791 48,015 -16.17%
Tax -2,732 6,980 7,765 -1,915 -2,530 204,508 221,535 -
NP 34,128 84,868 64,692 45,144 21,528 288,299 269,550 -74.81%
-
NP to SH 31,550 81,937 61,602 43,207 20,151 286,020 267,450 -75.97%
-
Tax Rate 7.41% -8.96% -13.64% 4.07% 10.52% -244.07% -461.39% -
Total Cost -7,030 7,026 2,495 -1,076 482 -182,969 -215,940 -89.82%
-
Net Worth 1,397,214 1,410,390 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 -0.84%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - 68,616 -
Div Payout % - - - - - - 25.66% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 1,397,214 1,410,390 1,416,418 1,415,822 1,390,205 1,366,514 1,415,014 -0.84%
NOSH 563,392 610,558 610,525 610,268 609,739 610,051 609,920 -5.15%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 125.94% 92.35% 96.29% 102.44% 97.81% 273.71% 502.80% -
ROE 2.26% 5.81% 4.35% 3.05% 1.45% 20.93% 18.90% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 4.81 15.05 11.00 7.22 3.61 17.27 8.79 -33.12%
EPS 5.60 13.42 10.09 7.07 3.45 46.87 43.85 -74.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.25 -
NAPS 2.48 2.31 2.32 2.32 2.28 2.24 2.32 4.55%
Adjusted Per Share Value based on latest NOSH - 610,771
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 2.00 6.77 4.95 3.24 1.62 7.76 3.95 -36.49%
EPS 2.32 6.03 4.54 3.18 1.48 21.06 19.69 -75.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.05 -
NAPS 1.0288 1.0385 1.0429 1.0425 1.0236 1.0062 1.0419 -0.84%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.98 2.00 2.01 2.05 2.05 1.91 1.65 -
P/RPS 41.17 13.29 18.26 28.39 56.79 11.06 18.77 68.89%
P/EPS 35.36 14.90 19.92 28.95 62.03 4.07 3.76 346.14%
EY 2.83 6.71 5.02 3.45 1.61 24.55 26.58 -77.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 0.80 0.87 0.87 0.88 0.90 0.85 0.71 8.28%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 26/03/13 12/12/12 19/09/12 21/06/12 27/03/12 13/12/11 -
Price 2.01 2.00 2.05 2.05 2.24 2.09 1.79 -
P/RPS 41.79 13.29 18.63 28.39 62.05 12.10 20.36 61.57%
P/EPS 35.89 14.90 20.32 28.95 67.78 4.46 4.08 326.69%
EY 2.79 6.71 4.92 3.45 1.48 22.43 24.50 -76.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.28 -
P/NAPS 0.81 0.87 0.88 0.88 0.98 0.93 0.77 3.43%

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