[IGBB] YoY TTM 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- 35.15%
YoY- 30.12%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 131,815 199,540 198,389 212,662 174,727 215,342 183,028 -5.32%
PBT 85,178 24,391 40,099 46,302 32,203 64,734 30,754 18.49%
Tax 203,121 2,120 840 -3,506 -256 681 7,019 75.17%
NP 288,299 26,511 40,939 42,796 31,947 65,415 37,773 40.29%
-
NP to SH 286,020 23,418 38,966 41,438 31,845 67,178 35,071 41.85%
-
Tax Rate -238.47% -8.69% -2.09% 7.57% 0.79% -1.05% -22.82% -
Total Cost -156,484 173,029 157,450 169,866 142,780 149,927 145,255 -
-
Net Worth 1,366,255 133,870 978,478 970,059 971,538 963,636 640,749 13.44%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 68,638 871 - - 7,286 6,424 8,009 43.02%
Div Payout % 24.00% 3.72% - - 22.88% 9.56% 22.84% -
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 1,366,255 133,870 978,478 970,059 971,538 963,636 640,749 13.44%
NOSH 609,935 69,724 489,239 323,353 323,846 321,212 320,374 11.32%
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 218.71% 13.29% 20.64% 20.12% 18.28% 30.38% 20.64% -
ROE 20.93% 17.49% 3.98% 4.27% 3.28% 6.97% 5.47% -
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 21.61 286.18 40.55 65.77 53.95 67.04 57.13 -14.95%
EPS 46.89 33.59 7.96 12.82 9.83 20.91 10.95 27.41%
DPS 11.25 1.25 0.00 0.00 2.25 2.00 2.50 28.47%
NAPS 2.24 1.92 2.00 3.00 3.00 3.00 2.00 1.90%
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 9.91 15.00 14.91 15.99 13.14 16.19 13.76 -5.32%
EPS 21.50 1.76 2.93 3.12 2.39 5.05 2.64 41.81%
DPS 5.16 0.07 0.00 0.00 0.55 0.48 0.60 43.11%
NAPS 1.0271 0.1006 0.7356 0.7293 0.7304 0.7245 0.4817 13.44%
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 8.84 0.47 3.28 2.10 3.71 2.49 0.00 -
P/EPS 4.07 4.02 16.70 10.77 20.34 7.99 0.00 -
EY 24.55 24.88 5.99 9.29 4.92 12.52 0.00 -
DY 5.89 0.93 0.00 0.00 1.13 1.20 0.00 -
P/NAPS 0.85 0.70 0.67 0.46 0.67 0.56 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 9.67 0.55 3.21 1.79 2.48 2.61 0.00 -
P/EPS 4.46 4.70 16.32 9.21 13.63 8.37 0.00 -
EY 22.44 21.26 6.13 10.86 7.34 11.95 0.00 -
DY 5.38 0.79 0.00 0.00 1.68 1.14 0.00 -
P/NAPS 0.93 0.82 0.65 0.39 0.45 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