[IGBB] QoQ 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- 1232.91%
YoY- 2057.83%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
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 22,058 22,010 60,980 20,796 17,717 32,322 30,286 -19.06%
PBT 23,000 24,058 40,013 23,589 12,772 8,804 1,062 678.42%
Tax 615 -2,530 -21,264 213,426 6,547 4,412 -3,261 -
NP 23,615 21,528 18,749 237,015 19,319 13,216 -2,199 -
-
NP to SH 22,170 20,151 18,570 237,404 17,811 12,235 -2,038 -
-
Tax Rate -2.67% 10.52% 53.14% -904.77% -51.26% -50.11% 307.06% -
Total Cost -1,557 482 42,231 -216,219 -1,602 19,106 32,485 -
-
Net Worth 1,416,989 1,390,205 1,366,255 1,415,521 1,195,465 1,180,890 133,870 382.77%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - 61,013 7,624 - 871 -
Div Payout % - - - 25.70% 42.81% - 0.00% -
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 1,416,989 1,390,205 1,366,255 1,415,521 1,195,465 1,180,890 133,870 382.77%
NOSH 610,771 609,739 609,935 610,138 609,931 608,706 69,724 325.50%
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 107.06% 97.81% 30.75% 1,139.71% 109.04% 40.89% -7.26% -
ROE 1.56% 1.45% 1.36% 16.77% 1.49% 1.04% -1.52% -
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 3.61 3.61 10.00 3.41 2.90 5.31 43.44 -80.98%
EPS 3.63 3.45 3.04 38.91 2.92 2.01 -0.33 -
DPS 0.00 0.00 0.00 10.00 1.25 0.00 1.25 -
NAPS 2.32 2.28 2.24 2.32 1.96 1.94 1.92 13.45%
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 1.62 1.62 4.49 1.53 1.30 2.38 2.23 -19.20%
EPS 1.63 1.48 1.37 17.48 1.31 0.90 -0.15 -
DPS 0.00 0.00 0.00 4.49 0.56 0.00 0.06 -
NAPS 1.0433 1.0236 1.006 1.0422 0.8802 0.8695 0.0986 382.66%
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 56.76 56.79 19.10 48.41 56.80 34.09 3.11 594.42%
P/EPS 56.48 62.03 62.73 4.24 56.50 90.05 -46.19 -
EY 1.77 1.61 1.59 23.58 1.77 1.11 -2.17 -
DY 0.00 0.00 0.00 6.06 0.76 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 56.76 62.05 20.90 52.52 55.08 33.90 3.64 525.20%
P/EPS 56.48 67.78 68.65 4.60 54.79 89.55 -54.06 -
EY 1.77 1.48 1.46 21.74 1.83 1.12 -1.85 -
DY 0.00 0.00 0.00 5.59 0.78 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