[IGBB] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -13.53%
YoY- -5.97%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 221,688 223,043 209,509 198,389 195,494 204,668 209,190 3.93%
PBT 28,030 34,904 36,728 40,099 50,327 48,518 46,269 -28.33%
Tax 6,449 981 963 840 -3,227 -3,314 -3,729 -
NP 34,479 35,885 37,691 40,939 47,100 45,204 42,540 -13.03%
-
NP to SH 30,398 31,720 34,964 38,966 45,063 43,446 40,998 -18.03%
-
Tax Rate -23.01% -2.81% -2.62% -2.09% 6.41% 6.83% 8.06% -
Total Cost 187,209 187,158 171,818 157,450 148,394 159,464 166,650 8.04%
-
Net Worth 1,173,653 972,571 975,172 978,478 974,229 1,127,000 969,882 13.51%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,173,653 972,571 975,172 978,478 974,229 1,127,000 969,882 13.51%
NOSH 611,277 486,285 487,586 489,239 487,114 485,776 323,294 52.72%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 15.55% 16.09% 17.99% 20.64% 24.09% 22.09% 20.34% -
ROE 2.59% 3.26% 3.59% 3.98% 4.63% 3.86% 4.23% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 36.27 45.87 42.97 40.55 40.13 42.13 64.71 -31.94%
EPS 4.97 6.52 7.17 7.96 9.25 8.94 12.68 -46.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.00 2.00 2.00 2.00 2.32 3.00 -25.67%
Adjusted Per Share Value based on latest NOSH - 489,239
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 16.32 16.42 15.43 14.61 14.39 15.07 15.40 3.93%
EPS 2.24 2.34 2.57 2.87 3.32 3.20 3.02 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8642 0.7161 0.718 0.7205 0.7173 0.8298 0.7141 13.52%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.25 1.03 1.12 1.33 1.30 0.98 1.10 -
P/RPS 3.45 2.25 2.61 3.28 3.24 2.33 1.70 60.08%
P/EPS 25.14 15.79 15.62 16.70 14.05 10.96 8.67 102.94%
EY 3.98 6.33 6.40 5.99 7.12 9.13 11.53 -50.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.56 0.67 0.65 0.42 0.37 45.44%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 23/09/10 24/06/10 30/03/10 15/12/09 30/09/09 24/06/09 -
Price 1.22 1.16 1.03 1.30 1.26 0.96 1.41 -
P/RPS 3.36 2.53 2.40 3.21 3.14 2.28 2.18 33.32%
P/EPS 24.53 17.78 14.36 16.32 13.62 10.73 11.12 69.21%
EY 4.08 5.62 6.96 6.13 7.34 9.32 8.99 -40.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.52 0.65 0.63 0.41 0.47 22.78%

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