[IGBB] YoY Quarter Result on 31-Oct-2012 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
12-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -17.03%
YoY- -92.25%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 301,630 323,674 32,886 23,119 20,796 50,642 51,997 34.59%
PBT 93,242 95,925 37,511 9,868 23,589 6,503 13,377 38.83%
Tax -27,489 -24,547 -4,560 9,680 213,426 5,422 -46 194.55%
NP 65,753 71,378 32,951 19,548 237,015 11,925 13,331 30.95%
-
NP to SH 22,492 12,949 32,138 18,395 237,404 11,002 12,324 10.70%
-
Tax Rate 29.48% 25.59% 12.16% -98.09% -904.77% -83.38% 0.34% -
Total Cost 235,877 252,296 -65 3,571 -216,219 38,717 38,666 35.74%
-
Net Worth 2,376,857 1,793,406 1,503,324 1,417,820 1,415,521 1,173,653 1,139,848 13.22%
Dividend
30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - 61,013 - - -
Div Payout % - - - - 25.70% - - -
Equity
30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 2,376,857 1,793,406 1,503,324 1,417,820 1,415,521 1,173,653 1,139,848 13.22%
NOSH 607,891 607,934 591,860 611,129 610,138 611,277 487,114 3.81%
Ratio Analysis
30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 21.80% 22.05% 100.20% 84.55% 1,139.71% 23.55% 25.64% -
ROE 0.95% 0.72% 2.14% 1.30% 16.77% 0.94% 1.08% -
Per Share
30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 49.62 53.24 5.56 3.78 3.41 8.28 10.67 29.65%
EPS 3.70 2.13 5.43 3.01 38.91 1.80 2.53 6.63%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.91 2.95 2.54 2.32 2.32 1.92 2.34 9.06%
Adjusted Per Share Value based on latest NOSH - 611,129
30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 22.21 23.83 2.42 1.70 1.53 3.73 3.83 34.58%
EPS 1.66 0.95 2.37 1.35 17.48 0.81 0.91 10.69%
DPS 0.00 0.00 0.00 0.00 4.49 0.00 0.00 -
NAPS 1.7501 1.3205 1.1069 1.0439 1.0422 0.8642 0.8393 13.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.21 2.38 1.99 2.01 1.65 1.25 1.30 -
P/RPS 4.45 4.47 35.81 53.13 48.41 15.09 12.18 -15.64%
P/EPS 59.73 111.74 36.65 66.78 4.24 69.45 51.38 2.57%
EY 1.67 0.89 2.73 1.50 23.58 1.44 1.95 -2.58%
DY 0.00 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.57 0.81 0.78 0.87 0.71 0.65 0.56 0.29%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 26/11/15 27/11/14 10/12/13 12/12/12 13/12/11 14/12/10 15/12/09 -
Price 2.58 2.65 2.00 2.05 1.79 1.22 1.26 -
P/RPS 5.20 4.98 35.99 54.19 52.52 14.73 11.80 -12.93%
P/EPS 69.73 124.41 36.83 68.11 4.60 67.78 49.80 5.85%
EY 1.43 0.80 2.72 1.47 21.74 1.48 2.01 -5.59%
DY 0.00 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 0.66 0.90 0.79 0.88 0.77 0.64 0.54 3.44%

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