[IGB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -11.13%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 719,360 672,508 651,620 624,552 642,442 634,841 642,876 7.75%
PBT 277,922 253,301 243,224 233,320 221,536 239,649 224,808 15.14%
Tax -77,966 -64,186 -56,912 -65,092 -42,316 -48,106 -49,292 35.64%
NP 199,956 189,114 186,312 168,228 179,220 191,542 175,516 9.05%
-
NP to SH 174,617 161,636 158,676 141,288 158,978 170,454 154,444 8.50%
-
Tax Rate 28.05% 25.34% 23.40% 27.90% 19.10% 20.07% 21.93% -
Total Cost 519,404 483,393 465,308 456,324 463,222 443,298 467,360 7.27%
-
Net Worth 3,034,886 2,859,033 2,821,311 2,818,607 2,808,122 2,795,769 2,746,519 6.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 36,408 - - - 36,630 - - -
Div Payout % 20.85% - - - 23.04% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,034,886 2,859,033 2,821,311 2,818,607 2,808,122 2,795,769 2,746,519 6.86%
NOSH 1,456,349 1,457,055 1,458,419 1,459,586 1,465,234 1,467,749 1,468,098 -0.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.80% 28.12% 28.59% 26.94% 27.90% 30.17% 27.30% -
ROE 5.75% 5.65% 5.62% 5.01% 5.66% 6.10% 5.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.39 46.16 44.68 42.79 43.85 43.25 43.79 8.32%
EPS 11.99 11.09 10.88 9.68 10.85 11.61 10.52 9.08%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.0839 1.9622 1.9345 1.9311 1.9165 1.9048 1.8708 7.43%
Adjusted Per Share Value based on latest NOSH - 1,459,586
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 52.46 49.04 47.52 45.54 46.85 46.29 46.88 7.76%
EPS 12.73 11.79 11.57 10.30 11.59 12.43 11.26 8.49%
DPS 2.65 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 2.2131 2.0848 2.0573 2.0554 2.0477 2.0387 2.0028 6.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.06 1.79 1.73 1.87 1.98 1.77 1.69 -
P/RPS 4.17 3.88 3.87 4.37 4.52 4.09 3.86 5.27%
P/EPS 17.18 16.14 15.90 19.32 18.25 15.24 16.06 4.58%
EY 5.82 6.20 6.29 5.18 5.48 6.56 6.22 -4.32%
DY 1.21 0.00 0.00 0.00 1.26 0.00 0.00 -
P/NAPS 0.99 0.91 0.89 0.97 1.03 0.93 0.90 6.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 23/11/10 24/08/10 26/05/10 25/02/10 24/11/09 26/08/09 -
Price 2.32 1.90 1.84 1.52 1.73 1.94 1.78 -
P/RPS 4.70 4.12 4.12 3.55 3.95 4.49 4.06 10.22%
P/EPS 19.35 17.13 16.91 15.70 15.94 16.70 16.92 9.33%
EY 5.17 5.84 5.91 6.37 6.27 5.99 5.91 -8.50%
DY 1.08 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 1.11 0.97 0.95 0.79 0.90 1.02 0.95 10.90%

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