[IGBB] QoQ TTM 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- 580.37%
YoY- 773.12%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 125,844 121,503 131,815 101,121 130,967 177,721 199,540 -26.47%
PBT 110,660 100,432 85,178 46,227 29,141 28,020 24,391 174.30%
Tax 190,247 196,179 203,121 221,124 13,120 6,569 2,120 1909.91%
NP 300,907 296,611 288,299 267,351 42,261 34,589 26,511 405.80%
-
NP to SH 298,295 293,936 286,020 265,412 39,010 31,411 23,418 446.26%
-
Tax Rate -171.92% -195.34% -238.47% -478.34% -45.02% -23.44% -8.69% -
Total Cost -175,063 -175,108 -156,484 -166,230 88,706 143,132 173,029 -
-
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 68,638 68,638 69,509 8,495 871 871 1603.70%
Div Payout % 20.45% 23.35% 24.00% 26.19% 21.78% 2.77% 3.72% -
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 239.11% 244.12% 218.71% 264.39% 32.27% 19.46% 13.29% -
ROE 21.05% 21.14% 20.93% 18.75% 3.26% 2.66% 17.49% -
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 20.60 19.93 21.61 16.57 21.47 29.20 286.18 -82.72%
EPS 48.84 48.21 46.89 43.50 6.40 5.16 33.59 28.37%
DPS 10.00 11.25 11.25 11.39 1.39 0.14 1.25 300.50%
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 9.27 8.95 9.71 7.45 9.64 13.09 14.69 -26.44%
EPS 21.96 21.64 21.06 19.54 2.87 2.31 1.72 447.11%
DPS 4.49 5.05 5.05 5.12 0.63 0.06 0.06 1680.48%
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 9.95 10.29 8.84 9.96 7.68 6.20 0.47 666.69%
P/EPS 4.20 4.25 4.07 3.79 25.80 35.08 4.02 2.96%
EY 23.82 23.52 24.55 26.36 3.88 2.85 24.88 -2.86%
DY 4.88 5.49 5.89 6.90 0.84 0.08 0.93 202.27%
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 9.95 11.24 9.67 10.80 7.45 6.17 0.55 590.35%
P/EPS 4.20 4.65 4.46 4.11 25.02 34.88 4.70 -7.23%
EY 23.82 21.52 22.44 24.30 4.00 2.87 21.26 7.88%
DY 4.88 5.02 5.38 6.36 0.87 0.08 0.79 237.03%
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