[IGBB] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 3.72%
YoY- 46.98%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 223,043 209,509 198,389 195,494 204,668 209,190 212,662 3.23%
PBT 34,904 36,728 40,099 50,327 48,518 46,269 46,302 -17.21%
Tax 981 963 840 -3,227 -3,314 -3,729 -3,506 -
NP 35,885 37,691 40,939 47,100 45,204 42,540 42,796 -11.10%
-
NP to SH 31,720 34,964 38,966 45,063 43,446 40,998 41,438 -16.36%
-
Tax Rate -2.81% -2.62% -2.09% 6.41% 6.83% 8.06% 7.57% -
Total Cost 187,158 171,818 157,450 148,394 159,464 166,650 169,866 6.69%
-
Net Worth 972,571 975,172 978,478 974,229 1,127,000 969,882 970,059 0.17%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 972,571 975,172 978,478 974,229 1,127,000 969,882 970,059 0.17%
NOSH 486,285 487,586 489,239 487,114 485,776 323,294 323,353 31.36%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 16.09% 17.99% 20.64% 24.09% 22.09% 20.34% 20.12% -
ROE 3.26% 3.59% 3.98% 4.63% 3.86% 4.23% 4.27% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 45.87 42.97 40.55 40.13 42.13 64.71 65.77 -21.40%
EPS 6.52 7.17 7.96 9.25 8.94 12.68 12.82 -36.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.32 3.00 3.00 -23.74%
Adjusted Per Share Value based on latest NOSH - 487,114
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 16.77 15.75 14.91 14.70 15.39 15.73 15.99 3.23%
EPS 2.38 2.63 2.93 3.39 3.27 3.08 3.12 -16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7312 0.7331 0.7356 0.7324 0.8473 0.7292 0.7293 0.17%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.03 1.12 1.33 1.30 0.98 1.10 1.38 -
P/RPS 2.25 2.61 3.28 3.24 2.33 1.70 2.10 4.72%
P/EPS 15.79 15.62 16.70 14.05 10.96 8.67 10.77 29.14%
EY 6.33 6.40 5.99 7.12 9.13 11.53 9.29 -22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.67 0.65 0.42 0.37 0.46 8.54%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 24/06/10 30/03/10 15/12/09 30/09/09 24/06/09 25/03/09 -
Price 1.16 1.03 1.30 1.26 0.96 1.41 1.18 -
P/RPS 2.53 2.40 3.21 3.14 2.28 2.18 1.79 26.02%
P/EPS 17.78 14.36 16.32 13.62 10.73 11.12 9.21 55.22%
EY 5.62 6.96 6.13 7.34 9.32 8.99 10.86 -35.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.65 0.63 0.41 0.47 0.39 30.38%

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