[IGBB] YoY Cumulative Quarter 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- 790.16%
YoY- 950.6%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 967,724 87,416 67,187 53,610 133,594 145,955 163,123 35.10%
PBT 336,517 107,288 56,927 48,015 15,420 35,398 31,373 49.32%
Tax -79,163 8,320 7,765 221,535 13,291 -228 -507 134.78%
NP 257,354 115,608 64,692 269,550 28,711 35,170 30,866 43.10%
-
NP to SH 56,833 111,783 61,602 267,450 25,457 34,024 30,399 11.15%
-
Tax Rate 23.52% -7.75% -13.64% -461.39% -86.19% 0.64% 1.62% -
Total Cost 710,370 -28,192 2,495 -215,940 104,883 110,785 132,257 32.85%
-
Net Worth 1,776,031 1,488,096 1,416,418 1,415,014 1,169,316 1,137,373 1,025,157 9.73%
Dividend
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - 68,616 - - - -
Div Payout % - - - 25.66% - - - -
Equity
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,776,031 1,488,096 1,416,418 1,415,014 1,169,316 1,137,373 1,025,157 9.73%
NOSH 602,044 585,864 610,525 609,920 609,019 486,057 323,393 11.07%
Ratio Analysis
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 26.59% 132.25% 96.29% 502.80% 21.49% 24.10% 18.92% -
ROE 3.20% 7.51% 4.35% 18.90% 2.18% 2.99% 2.97% -
Per Share
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 160.74 14.92 11.00 8.79 21.94 30.03 50.44 21.63%
EPS 9.44 19.08 10.09 43.85 4.18 7.00 9.40 0.07%
DPS 0.00 0.00 0.00 11.25 0.00 0.00 0.00 -
NAPS 2.95 2.54 2.32 2.32 1.92 2.34 3.17 -1.20%
Adjusted Per Share Value based on latest NOSH - 610,138
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 72.75 6.57 5.05 4.03 10.04 10.97 12.26 35.10%
EPS 4.27 8.40 4.63 20.11 1.91 2.56 2.29 11.10%
DPS 0.00 0.00 0.00 5.16 0.00 0.00 0.00 -
NAPS 1.3352 1.1187 1.0649 1.0638 0.8791 0.8551 0.7707 9.73%
Price Multiplier on Financial Quarter End Date
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/09/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.38 1.99 2.01 1.65 1.25 1.30 1.35 -
P/RPS 1.48 13.34 18.26 18.77 5.70 4.33 2.68 -9.54%
P/EPS 25.21 10.43 19.92 3.76 29.90 18.57 14.36 9.97%
EY 3.97 9.59 5.02 26.58 3.34 5.38 6.96 -9.05%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.87 0.71 0.65 0.56 0.43 11.29%
Price Multiplier on Announcement Date
30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 27/11/14 10/12/13 12/12/12 13/12/11 14/12/10 15/12/09 11/12/08 -
Price 2.65 2.00 2.05 1.79 1.22 1.26 0.93 -
P/RPS 1.65 13.40 18.63 20.36 5.56 4.20 1.84 -1.82%
P/EPS 28.07 10.48 20.32 4.08 29.19 18.00 9.89 19.27%
EY 3.56 9.54 4.92 24.50 3.43 5.56 10.11 -16.16%
DY 0.00 0.00 0.00 6.28 0.00 0.00 0.00 -
P/NAPS 0.90 0.79 0.88 0.77 0.64 0.54 0.29 21.09%

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