[IGB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 68.94%
YoY- 20.25%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 483,724 222,894 772,129 547,100 361,040 180,071 719,360 -23.26%
PBT 200,272 99,541 357,504 235,173 144,600 69,272 277,922 -19.63%
Tax -61,880 -28,071 -90,655 -67,431 -42,918 -21,807 -77,966 -14.28%
NP 138,392 71,470 266,849 167,742 101,682 47,465 199,956 -21.77%
-
NP to SH 113,420 57,437 237,650 145,772 86,285 38,819 174,617 -25.01%
-
Tax Rate 30.90% 28.20% 25.36% 28.67% 29.68% 31.48% 28.05% -
Total Cost 345,332 151,424 505,280 379,358 259,358 132,606 519,404 -23.84%
-
Net Worth 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 3,067,718 3,034,886 7.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 109,617 73,399 72,999 - 36,408 -
Div Payout % - - 46.13% 50.35% 84.60% - 20.85% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 3,067,718 3,034,886 7.99%
NOSH 1,457,840 1,461,501 1,461,562 1,467,995 1,459,983 1,453,895 1,456,349 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 28.61% 32.06% 34.56% 30.66% 28.16% 26.36% 27.80% -
ROE 3.33% 1.68% 7.08% 4.68% 2.78% 1.27% 5.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.18 15.25 52.83 37.27 24.73 12.39 49.39 -23.31%
EPS 7.78 3.93 16.26 9.93 5.91 2.67 11.99 -25.06%
DPS 0.00 0.00 7.50 5.00 5.00 0.00 2.50 -
NAPS 2.3361 2.333 2.2975 2.1206 2.127 2.11 2.0839 7.92%
Adjusted Per Share Value based on latest NOSH - 1,468,839
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.27 16.25 56.30 39.90 26.33 13.13 52.46 -23.27%
EPS 8.27 4.19 17.33 10.63 6.29 2.83 12.73 -25.00%
DPS 0.00 0.00 7.99 5.35 5.32 0.00 2.65 -
NAPS 2.4834 2.4864 2.4486 2.2701 2.2645 2.237 2.2131 7.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.69 2.77 2.46 1.91 2.14 2.16 2.06 -
P/RPS 8.11 18.16 4.66 5.12 8.65 17.44 4.17 55.87%
P/EPS 34.58 70.48 15.13 19.23 36.21 80.90 17.18 59.48%
EY 2.89 1.42 6.61 5.20 2.76 1.24 5.82 -37.31%
DY 0.00 0.00 3.05 2.62 2.34 0.00 1.21 -
P/NAPS 1.15 1.19 1.07 0.90 1.01 1.02 0.99 10.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 17/05/12 22/02/12 23/11/11 24/08/11 12/05/11 14/02/11 -
Price 2.47 2.76 2.70 1.96 1.96 2.12 2.32 -
P/RPS 7.44 18.10 5.11 5.26 7.93 17.12 4.70 35.86%
P/EPS 31.75 70.23 16.61 19.74 33.16 79.40 19.35 39.15%
EY 3.15 1.42 6.02 5.07 3.02 1.26 5.17 -28.15%
DY 0.00 0.00 2.78 2.55 2.55 0.00 1.08 -
P/NAPS 1.06 1.18 1.18 0.92 0.92 1.00 1.11 -3.02%

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