[IGB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.73%
YoY- 2.59%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 672,508 651,620 624,552 642,442 634,841 642,876 662,248 1.02%
PBT 253,301 243,224 233,320 221,536 239,649 224,808 216,060 11.17%
Tax -64,186 -56,912 -65,092 -42,316 -48,106 -49,292 -47,832 21.63%
NP 189,114 186,312 168,228 179,220 191,542 175,516 168,228 8.10%
-
NP to SH 161,636 158,676 141,288 158,978 170,454 154,444 135,612 12.40%
-
Tax Rate 25.34% 23.40% 27.90% 19.10% 20.07% 21.93% 22.14% -
Total Cost 483,393 465,308 456,324 463,222 443,298 467,360 494,020 -1.43%
-
Net Worth 2,859,033 2,821,311 2,818,607 2,808,122 2,795,769 2,746,519 2,684,794 4.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 36,630 - - - -
Div Payout % - - - 23.04% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,859,033 2,821,311 2,818,607 2,808,122 2,795,769 2,746,519 2,684,794 4.27%
NOSH 1,457,055 1,458,419 1,459,586 1,465,234 1,467,749 1,468,098 1,467,662 -0.48%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 28.12% 28.59% 26.94% 27.90% 30.17% 27.30% 25.40% -
ROE 5.65% 5.62% 5.01% 5.66% 6.10% 5.62% 5.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.16 44.68 42.79 43.85 43.25 43.79 45.12 1.52%
EPS 11.09 10.88 9.68 10.85 11.61 10.52 9.24 12.92%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.9622 1.9345 1.9311 1.9165 1.9048 1.8708 1.8293 4.78%
Adjusted Per Share Value based on latest NOSH - 1,468,726
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.04 47.52 45.54 46.85 46.29 46.88 48.29 1.03%
EPS 11.79 11.57 10.30 11.59 12.43 11.26 9.89 12.41%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 2.0848 2.0573 2.0554 2.0477 2.0387 2.0028 1.9578 4.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.79 1.73 1.87 1.98 1.77 1.69 1.34 -
P/RPS 3.88 3.87 4.37 4.52 4.09 3.86 2.97 19.48%
P/EPS 16.14 15.90 19.32 18.25 15.24 16.06 14.50 7.39%
EY 6.20 6.29 5.18 5.48 6.56 6.22 6.90 -6.87%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.97 1.03 0.93 0.90 0.73 15.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 26/05/10 25/02/10 24/11/09 26/08/09 27/05/09 -
Price 1.90 1.84 1.52 1.73 1.94 1.78 1.65 -
P/RPS 4.12 4.12 3.55 3.95 4.49 4.06 3.66 8.20%
P/EPS 17.13 16.91 15.70 15.94 16.70 16.92 17.86 -2.74%
EY 5.84 5.91 6.37 6.27 5.99 5.91 5.60 2.83%
DY 0.00 0.00 0.00 1.45 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.79 0.90 1.02 0.95 0.90 5.11%

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