[IGBB] QoQ TTM Result on 30-Apr-2010 [#1]

Stock
[IGBB] IGB BERHAD
Announcement Date
24-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -10.27%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 199,540 221,688 223,043 209,509 198,389 195,494 204,668 -1.67%
PBT 24,391 28,030 34,904 36,728 40,099 50,327 48,518 -36.69%
Tax 2,120 6,449 981 963 840 -3,227 -3,314 -
NP 26,511 34,479 35,885 37,691 40,939 47,100 45,204 -29.86%
-
NP to SH 23,418 30,398 31,720 34,964 38,966 45,063 43,446 -33.69%
-
Tax Rate -8.69% -23.01% -2.81% -2.62% -2.09% 6.41% 6.83% -
Total Cost 173,029 187,209 187,158 171,818 157,450 148,394 159,464 5.57%
-
Net Worth 133,870 1,173,653 972,571 975,172 978,478 974,229 1,127,000 -75.74%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 871 - - - - - - -
Div Payout % 3.72% - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 133,870 1,173,653 972,571 975,172 978,478 974,229 1,127,000 -75.74%
NOSH 69,724 611,277 486,285 487,586 489,239 487,114 485,776 -72.48%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 13.29% 15.55% 16.09% 17.99% 20.64% 24.09% 22.09% -
ROE 17.49% 2.59% 3.26% 3.59% 3.98% 4.63% 3.86% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 286.18 36.27 45.87 42.97 40.55 40.13 42.13 257.42%
EPS 33.59 4.97 6.52 7.17 7.96 9.25 8.94 141.10%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 2.00 2.00 2.00 2.00 2.32 -11.82%
Adjusted Per Share Value based on latest NOSH - 487,586
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 15.00 16.67 16.77 15.75 14.91 14.70 15.39 -1.69%
EPS 1.76 2.29 2.38 2.63 2.93 3.39 3.27 -33.75%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1006 0.8824 0.7312 0.7331 0.7356 0.7324 0.8473 -75.74%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.35 1.25 1.03 1.12 1.33 1.30 0.98 -
P/RPS 0.47 3.45 2.25 2.61 3.28 3.24 2.33 -65.50%
P/EPS 4.02 25.14 15.79 15.62 16.70 14.05 10.96 -48.66%
EY 24.88 3.98 6.33 6.40 5.99 7.12 9.13 94.74%
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.52 0.56 0.67 0.65 0.42 40.44%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 14/12/10 23/09/10 24/06/10 30/03/10 15/12/09 30/09/09 -
Price 1.58 1.22 1.16 1.03 1.30 1.26 0.96 -
P/RPS 0.55 3.36 2.53 2.40 3.21 3.14 2.28 -61.14%
P/EPS 4.70 24.53 17.78 14.36 16.32 13.62 10.73 -42.23%
EY 21.26 4.08 5.62 6.96 6.13 7.34 9.32 73.02%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.58 0.52 0.65 0.63 0.41 58.53%

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