[IGB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.31%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 720,284 719,360 672,508 651,620 624,552 642,442 634,841 8.79%
PBT 277,088 277,922 253,301 243,224 233,320 221,536 239,649 10.17%
Tax -87,228 -77,966 -64,186 -56,912 -65,092 -42,316 -48,106 48.75%
NP 189,860 199,956 189,114 186,312 168,228 179,220 191,542 -0.58%
-
NP to SH 155,276 174,617 161,636 158,676 141,288 158,978 170,454 -6.03%
-
Tax Rate 31.48% 28.05% 25.34% 23.40% 27.90% 19.10% 20.07% -
Total Cost 530,424 519,404 483,393 465,308 456,324 463,222 443,298 12.71%
-
Net Worth 3,067,718 3,034,886 2,859,033 2,821,311 2,818,607 2,808,122 2,795,769 6.38%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 36,408 - - - 36,630 - -
Div Payout % - 20.85% - - - 23.04% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 3,067,718 3,034,886 2,859,033 2,821,311 2,818,607 2,808,122 2,795,769 6.38%
NOSH 1,453,895 1,456,349 1,457,055 1,458,419 1,459,586 1,465,234 1,467,749 -0.63%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 26.36% 27.80% 28.12% 28.59% 26.94% 27.90% 30.17% -
ROE 5.06% 5.75% 5.65% 5.62% 5.01% 5.66% 6.10% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 49.54 49.39 46.16 44.68 42.79 43.85 43.25 9.48%
EPS 10.68 11.99 11.09 10.88 9.68 10.85 11.61 -5.41%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.11 2.0839 1.9622 1.9345 1.9311 1.9165 1.9048 7.06%
Adjusted Per Share Value based on latest NOSH - 1,457,483
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 52.52 52.46 49.04 47.52 45.54 46.85 46.29 8.79%
EPS 11.32 12.73 11.79 11.57 10.30 11.59 12.43 -6.05%
DPS 0.00 2.65 0.00 0.00 0.00 2.67 0.00 -
NAPS 2.237 2.2131 2.0848 2.0573 2.0554 2.0477 2.0387 6.38%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.16 2.06 1.79 1.73 1.87 1.98 1.77 -
P/RPS 4.36 4.17 3.88 3.87 4.37 4.52 4.09 4.35%
P/EPS 20.22 17.18 16.14 15.90 19.32 18.25 15.24 20.76%
EY 4.94 5.82 6.20 6.29 5.18 5.48 6.56 -17.24%
DY 0.00 1.21 0.00 0.00 0.00 1.26 0.00 -
P/NAPS 1.02 0.99 0.91 0.89 0.97 1.03 0.93 6.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 14/02/11 23/11/10 24/08/10 26/05/10 25/02/10 24/11/09 -
Price 2.12 2.32 1.90 1.84 1.52 1.73 1.94 -
P/RPS 4.28 4.70 4.12 4.12 3.55 3.95 4.49 -3.14%
P/EPS 19.85 19.35 17.13 16.91 15.70 15.94 16.70 12.22%
EY 5.04 5.17 5.84 5.91 6.37 6.27 5.99 -10.88%
DY 0.00 1.08 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 1.00 1.11 0.97 0.95 0.79 0.90 1.02 -1.31%

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