[IGBB] YoY Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 2.24%
YoY- 30.12%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 105,330 101,897 198,389 212,662 174,727 215,342 183,028 -8.79%
PBT 83,791 12,448 40,099 46,302 32,203 64,734 30,754 18.17%
Tax 204,508 14,064 840 -3,506 -256 681 7,093 75.06%
NP 288,299 26,512 40,939 42,796 31,947 65,415 37,847 40.24%
-
NP to SH 286,020 23,419 38,966 41,438 31,845 67,178 35,071 41.85%
-
Tax Rate -244.07% -112.98% -2.09% 7.57% 0.79% -1.05% -23.06% -
Total Cost -182,969 75,385 157,450 169,866 142,780 149,927 145,181 -
-
Net Worth 1,366,514 1,175,166 1,143,102 1,105,969 998,943 969,194 907,991 7.04%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - 7,611 - - 7,273 6,418 8,021 -
Div Payout % - 32.50% - - 22.84% 9.55% 22.87% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,366,514 1,175,166 1,143,102 1,105,969 998,943 969,194 907,991 7.04%
NOSH 610,051 608,894 486,426 323,382 323,282 320,925 320,844 11.29%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 273.71% 26.02% 20.64% 20.12% 18.28% 30.38% 20.68% -
ROE 20.93% 1.99% 3.41% 3.75% 3.19% 6.93% 3.86% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 17.27 16.73 40.78 65.76 54.05 67.10 57.05 -18.05%
EPS 46.87 3.85 6.41 8.53 9.86 20.93 10.94 27.42%
DPS 0.00 1.25 0.00 0.00 2.25 2.00 2.50 -
NAPS 2.24 1.93 2.35 3.42 3.09 3.02 2.83 -3.82%
Adjusted Per Share Value based on latest NOSH - 323,353
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 7.76 7.50 14.61 15.66 12.87 15.86 13.48 -8.78%
EPS 21.06 1.72 2.87 3.05 2.34 4.95 2.58 41.87%
DPS 0.00 0.56 0.00 0.00 0.54 0.47 0.59 -
NAPS 1.0062 0.8653 0.8417 0.8143 0.7355 0.7136 0.6686 7.04%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 - -
Price 1.91 1.35 1.33 1.38 2.00 1.67 0.00 -
P/RPS 11.06 8.07 3.26 2.10 3.70 2.49 0.00 -
P/EPS 4.07 35.10 16.60 10.77 20.30 7.98 0.00 -
EY 24.55 2.85 6.02 9.29 4.93 12.53 0.00 -
DY 0.00 0.93 0.00 0.00 1.13 1.20 0.00 -
P/NAPS 0.85 0.70 0.57 0.40 0.65 0.55 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 27/03/12 29/03/11 30/03/10 25/03/09 26/03/08 28/03/07 24/03/06 -
Price 2.09 1.58 1.30 1.18 1.34 1.75 0.00 -
P/RPS 12.10 9.44 3.19 1.79 2.48 2.61 0.00 -
P/EPS 4.46 41.08 16.23 9.21 13.60 8.36 0.00 -
EY 22.43 2.43 6.16 10.86 7.35 11.96 0.00 -
DY 0.00 0.79 0.00 0.00 1.68 1.14 0.00 -
P/NAPS 0.93 0.82 0.55 0.35 0.43 0.58 0.00 -

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