[IGB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.37%
YoY- 15.42%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 651,620 624,552 642,442 634,841 642,876 662,248 688,224 -3.58%
PBT 243,224 233,320 221,536 239,649 224,808 216,060 208,363 10.89%
Tax -56,912 -65,092 -42,316 -48,106 -49,292 -47,832 -35,495 37.10%
NP 186,312 168,228 179,220 191,542 175,516 168,228 172,868 5.13%
-
NP to SH 158,676 141,288 158,978 170,454 154,444 135,612 154,960 1.59%
-
Tax Rate 23.40% 27.90% 19.10% 20.07% 21.93% 22.14% 17.04% -
Total Cost 465,308 456,324 463,222 443,298 467,360 494,020 515,356 -6.60%
-
Net Worth 2,821,311 2,818,607 2,808,122 2,795,769 2,746,519 2,684,794 2,663,060 3.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 36,630 - - - 37,036 -
Div Payout % - - 23.04% - - - 23.90% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,821,311 2,818,607 2,808,122 2,795,769 2,746,519 2,684,794 2,663,060 3.93%
NOSH 1,458,419 1,459,586 1,465,234 1,467,749 1,468,098 1,467,662 1,481,453 -1.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 28.59% 26.94% 27.90% 30.17% 27.30% 25.40% 25.12% -
ROE 5.62% 5.01% 5.66% 6.10% 5.62% 5.05% 5.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.68 42.79 43.85 43.25 43.79 45.12 46.46 -2.57%
EPS 10.88 9.68 10.85 11.61 10.52 9.24 10.46 2.66%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.9345 1.9311 1.9165 1.9048 1.8708 1.8293 1.7976 5.02%
Adjusted Per Share Value based on latest NOSH - 1,467,188
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.52 45.54 46.85 46.29 46.88 48.29 50.19 -3.58%
EPS 11.57 10.30 11.59 12.43 11.26 9.89 11.30 1.59%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 2.70 -
NAPS 2.0573 2.0554 2.0477 2.0387 2.0028 1.9578 1.9419 3.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.73 1.87 1.98 1.77 1.69 1.34 1.37 -
P/RPS 3.87 4.37 4.52 4.09 3.86 2.97 2.95 19.89%
P/EPS 15.90 19.32 18.25 15.24 16.06 14.50 13.10 13.82%
EY 6.29 5.18 5.48 6.56 6.22 6.90 7.64 -12.18%
DY 0.00 0.00 1.26 0.00 0.00 0.00 1.82 -
P/NAPS 0.89 0.97 1.03 0.93 0.90 0.73 0.76 11.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 25/02/10 24/11/09 26/08/09 27/05/09 25/02/09 -
Price 1.84 1.52 1.73 1.94 1.78 1.65 1.44 -
P/RPS 4.12 3.55 3.95 4.49 4.06 3.66 3.10 20.94%
P/EPS 16.91 15.70 15.94 16.70 16.92 17.86 13.77 14.71%
EY 5.91 6.37 6.27 5.99 5.91 5.60 7.26 -12.84%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.74 -
P/NAPS 0.95 0.79 0.90 1.02 0.95 0.90 0.80 12.17%

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