[IGBB] YoY TTM Result on 31-Oct-2010 [#3]

Stock
[IGBB] IGB BERHAD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -4.17%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 27,432 128,167 101,121 221,688 195,494 212,941 174,447 -26.51%
PBT 32,917 96,939 46,227 28,030 50,327 30,537 41,228 -3.67%
Tax 15,612 -13,499 221,124 6,449 -3,227 -739 -75 -
NP 48,529 83,440 267,351 34,479 47,100 29,798 41,153 2.78%
-
NP to SH 47,097 79,286 265,412 30,398 45,063 30,660 38,950 3.21%
-
Tax Rate -47.43% 13.93% -478.34% -23.01% 6.41% 2.42% 0.18% -
Total Cost -21,097 44,727 -166,230 187,209 148,394 183,143 133,294 -
-
Net Worth 1,183,720 1,417,820 1,415,521 1,173,653 974,229 970,422 998,175 2.87%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - 69,509 - - 7,286 6,424 -
Div Payout % - - 26.19% - - 23.77% 16.49% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,183,720 1,417,820 1,415,521 1,173,653 974,229 970,422 998,175 2.87%
NOSH 591,860 611,129 610,138 611,277 487,114 323,474 323,034 10.60%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 176.91% 65.10% 264.39% 15.55% 24.09% 13.99% 23.59% -
ROE 3.98% 5.59% 18.75% 2.59% 4.63% 3.16% 3.90% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 4.63 20.97 16.57 36.27 40.13 65.83 54.00 -33.57%
EPS 7.96 12.97 43.50 4.97 9.25 9.48 12.06 -6.68%
DPS 0.00 0.00 11.39 0.00 0.00 2.25 2.00 -
NAPS 2.00 2.32 2.32 1.92 2.00 3.00 3.09 -6.98%
Adjusted Per Share Value based on latest NOSH - 611,277
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 2.02 9.44 7.45 16.32 14.39 15.68 12.84 -26.50%
EPS 3.47 5.84 19.54 2.24 3.32 2.26 2.87 3.21%
DPS 0.00 0.00 5.12 0.00 0.00 0.54 0.47 -
NAPS 0.8716 1.0439 1.0422 0.8642 0.7173 0.7145 0.735 2.87%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.99 2.01 1.65 1.25 1.30 1.35 2.50 -
P/RPS 42.94 9.58 9.96 3.45 3.24 2.05 4.63 44.89%
P/EPS 25.01 15.49 3.79 25.14 14.05 14.24 20.73 3.17%
EY 4.00 6.45 26.36 3.98 7.12 7.02 4.82 -3.05%
DY 0.00 0.00 6.90 0.00 0.00 1.67 0.80 -
P/NAPS 1.00 0.87 0.71 0.65 0.65 0.45 0.81 3.57%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date - 12/12/12 13/12/11 14/12/10 15/12/09 11/12/08 12/12/07 -
Price 0.00 2.05 1.79 1.22 1.26 0.93 2.21 -
P/RPS 0.00 9.77 10.80 3.36 3.14 1.41 4.09 -
P/EPS 0.00 15.80 4.11 24.53 13.62 9.81 18.33 -
EY 0.00 6.33 24.30 4.08 7.34 10.19 5.46 -
DY 0.00 0.00 6.36 0.00 0.00 2.42 0.90 -
P/NAPS 0.00 0.88 0.77 0.64 0.63 0.31 0.72 -

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