[IGBB] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -13.53%
YoY- -5.97%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 1,288,979 131,815 199,540 198,389 212,662 174,727 215,342 25.34%
PBT 450,191 85,178 24,391 40,099 46,302 32,203 64,734 27.74%
Tax -102,782 203,121 2,120 840 -3,506 -256 681 -
NP 347,409 288,299 26,511 40,939 42,796 31,947 65,415 23.46%
-
NP to SH 102,165 286,020 23,418 38,966 41,438 31,845 67,178 5.43%
-
Tax Rate 22.83% -238.47% -8.69% -2.09% 7.57% 0.79% -1.05% -
Total Cost 941,570 -156,484 173,029 157,450 169,866 142,780 149,927 26.10%
-
Net Worth 1,895,922 1,366,255 133,870 978,478 970,059 971,538 963,636 8.91%
Dividend
31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 355 68,638 871 - - 7,286 6,424 -30.62%
Div Payout % 0.35% 24.00% 3.72% - - 22.88% 9.56% -
Equity
31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,895,922 1,366,255 133,870 978,478 970,059 971,538 963,636 8.91%
NOSH 607,667 609,935 69,724 489,239 323,353 323,846 321,212 8.38%
Ratio Analysis
31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 26.95% 218.71% 13.29% 20.64% 20.12% 18.28% 30.38% -
ROE 5.39% 20.93% 17.49% 3.98% 4.27% 3.28% 6.97% -
Per Share
31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 212.12 21.61 286.18 40.55 65.77 53.95 67.04 15.65%
EPS 16.81 46.89 33.59 7.96 12.82 9.83 20.91 -2.71%
DPS 0.06 11.25 1.25 0.00 0.00 2.25 2.00 -35.77%
NAPS 3.12 2.24 1.92 2.00 3.00 3.00 3.00 0.49%
Adjusted Per Share Value based on latest NOSH - 489,239
31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 94.91 9.71 14.69 14.61 15.66 12.87 15.86 25.34%
EPS 7.52 21.06 1.72 2.87 3.05 2.34 4.95 5.42%
DPS 0.03 5.05 0.06 0.00 0.00 0.54 0.47 -29.34%
NAPS 1.396 1.006 0.0986 0.7205 0.7143 0.7153 0.7095 8.92%
Price Multiplier on Financial Quarter End Date
31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/12/14 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 2.36 1.91 1.35 1.33 1.38 2.00 1.67 -
P/RPS 1.11 8.84 0.47 3.28 2.10 3.71 2.49 -9.69%
P/EPS 14.04 4.07 4.02 16.70 10.77 20.34 7.99 7.37%
EY 7.12 24.55 24.88 5.99 9.29 4.92 12.52 -6.87%
DY 0.02 5.89 0.93 0.00 0.00 1.13 1.20 -40.36%
P/NAPS 0.76 0.85 0.70 0.67 0.46 0.67 0.56 3.93%
Price Multiplier on Announcement Date
31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 17/02/15 27/03/12 29/03/11 30/03/10 25/03/09 26/03/08 28/03/07 -
Price 2.24 2.09 1.58 1.30 1.18 1.34 1.75 -
P/RPS 1.06 9.67 0.55 3.21 1.79 2.48 2.61 -10.75%
P/EPS 13.32 4.46 4.70 16.32 9.21 13.63 8.37 6.04%
EY 7.51 22.44 21.26 6.13 10.86 7.34 11.95 -5.69%
DY 0.03 5.38 0.79 0.00 0.00 1.68 1.14 -36.82%
P/NAPS 0.72 0.93 0.82 0.65 0.39 0.45 0.58 2.76%

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