[IGBB] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 3.72%
YoY- 46.98%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 128,167 101,121 221,688 195,494 212,941 174,447 216,320 -8.34%
PBT 96,939 46,227 28,030 50,327 30,537 41,228 62,999 7.43%
Tax -13,499 221,124 6,449 -3,227 -739 -75 10,309 -
NP 83,440 267,351 34,479 47,100 29,798 41,153 73,308 2.17%
-
NP to SH 79,286 265,412 30,398 45,063 30,660 38,950 73,579 1.25%
-
Tax Rate 13.93% -478.34% -23.01% 6.41% 2.42% 0.18% -16.36% -
Total Cost 44,727 -166,230 187,209 148,394 183,143 133,294 143,012 -17.59%
-
Net Worth 1,417,820 1,415,521 1,173,653 974,229 970,422 998,175 962,952 6.65%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - 69,509 - - 7,286 6,424 8,009 -
Div Payout % - 26.19% - - 23.77% 16.49% 10.89% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,417,820 1,415,521 1,173,653 974,229 970,422 998,175 962,952 6.65%
NOSH 611,129 610,138 611,277 487,114 323,474 323,034 320,984 11.31%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 65.10% 264.39% 15.55% 24.09% 13.99% 23.59% 33.89% -
ROE 5.59% 18.75% 2.59% 4.63% 3.16% 3.90% 7.64% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 20.97 16.57 36.27 40.13 65.83 54.00 67.39 -17.66%
EPS 12.97 43.50 4.97 9.25 9.48 12.06 22.92 -9.04%
DPS 0.00 11.39 0.00 0.00 2.25 2.00 2.50 -
NAPS 2.32 2.32 1.92 2.00 3.00 3.09 3.00 -4.18%
Adjusted Per Share Value based on latest NOSH - 487,114
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 9.64 7.60 16.67 14.70 16.01 13.11 16.26 -8.33%
EPS 5.96 19.95 2.29 3.39 2.31 2.93 5.53 1.25%
DPS 0.00 5.23 0.00 0.00 0.55 0.48 0.60 -
NAPS 1.0659 1.0642 0.8824 0.7324 0.7296 0.7504 0.7239 6.65%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 2.01 1.65 1.25 1.30 1.35 2.50 1.40 -
P/RPS 9.58 9.96 3.45 3.24 2.05 4.63 2.08 28.95%
P/EPS 15.49 3.79 25.14 14.05 14.24 20.73 6.11 16.75%
EY 6.45 26.36 3.98 7.12 7.02 4.82 16.37 -14.36%
DY 0.00 6.90 0.00 0.00 1.67 0.80 1.79 -
P/NAPS 0.87 0.71 0.65 0.65 0.45 0.81 0.47 10.79%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 12/12/12 13/12/11 14/12/10 15/12/09 11/12/08 12/12/07 14/12/06 -
Price 2.05 1.79 1.22 1.26 0.93 2.21 1.40 -
P/RPS 9.77 10.80 3.36 3.14 1.41 4.09 2.08 29.38%
P/EPS 15.80 4.11 24.53 13.62 9.81 18.33 6.11 17.14%
EY 6.33 24.30 4.08 7.34 10.19 5.46 16.37 -14.63%
DY 0.00 6.36 0.00 0.00 2.42 0.90 1.79 -
P/NAPS 0.88 0.77 0.64 0.63 0.31 0.72 0.47 11.00%

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