[IGBB] QoQ TTM 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- 1.48%
YoY- 664.66%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 45,177 67,187 128,167 125,844 121,503 131,815 101,121 -41.58%
PBT 32,868 56,926 96,939 110,660 100,432 85,178 46,227 -20.35%
Tax 10,295 7,765 -13,499 190,247 196,179 203,121 221,124 -87.08%
NP 43,163 64,691 83,440 300,907 296,611 288,299 267,351 -70.38%
-
NP to SH 40,565 60,716 79,286 298,295 293,936 286,020 265,412 -71.44%
-
Tax Rate -31.32% -13.64% 13.93% -171.92% -195.34% -238.47% -478.34% -
Total Cost 2,014 2,496 44,727 -175,063 -175,108 -156,484 -166,230 -
-
Net Worth 1,126,785 0 1,417,820 1,416,989 1,390,205 1,366,255 1,415,521 -14.12%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 61,013 68,638 68,638 69,509 -
Div Payout % - - - 20.45% 23.35% 24.00% 26.19% -
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 1,126,785 0 1,417,820 1,416,989 1,390,205 1,366,255 1,415,521 -14.12%
NOSH 563,392 610,660 611,129 610,771 609,739 609,935 610,138 -5.17%
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 95.54% 96.28% 65.10% 239.11% 244.12% 218.71% 264.39% -
ROE 3.60% 0.00% 5.59% 21.05% 21.14% 20.93% 18.75% -
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 8.02 11.00 20.97 20.60 19.93 21.61 16.57 -38.38%
EPS 7.20 9.94 12.97 48.84 48.21 46.89 43.50 -69.88%
DPS 0.00 0.00 0.00 10.00 11.25 11.25 11.39 -
NAPS 2.00 0.00 2.32 2.32 2.28 2.24 2.32 -9.42%
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 3.33 4.95 9.44 9.27 8.95 9.71 7.45 -41.56%
EPS 2.99 4.47 5.84 21.96 21.64 21.06 19.54 -71.42%
DPS 0.00 0.00 0.00 4.49 5.05 5.05 5.12 -
NAPS 0.8297 0.00 1.0439 1.0433 1.0236 1.006 1.0422 -14.11%
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 24.69 18.18 9.58 9.95 10.29 8.84 9.96 83.26%
P/EPS 27.50 20.12 15.49 4.20 4.25 4.07 3.79 275.24%
EY 3.64 4.97 6.45 23.82 23.52 24.55 26.36 -73.31%
DY 0.00 0.00 0.00 4.88 5.49 5.89 6.90 -
P/NAPS 0.99 0.00 0.87 0.88 0.90 0.85 0.71 24.83%
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 25.07 18.18 9.77 9.95 11.24 9.67 10.80 75.40%
P/EPS 27.92 20.12 15.80 4.20 4.65 4.46 4.11 259.10%
EY 3.58 4.97 6.33 23.82 21.52 22.44 24.30 -72.13%
DY 0.00 0.00 0.00 4.88 5.02 5.38 6.36 -
P/NAPS 1.01 0.00 0.88 0.88 0.98 0.93 0.77 19.84%

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