[IGB] QoQ Cumulative 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- 24.36%
YoY- 2.59%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 504,381 325,810 156,138 642,442 476,131 321,438 165,562 110.00%
PBT 189,976 121,612 58,330 221,536 179,737 112,404 54,015 131.09%
Tax -48,140 -28,456 -16,273 -42,316 -36,080 -24,646 -11,958 152.85%
NP 141,836 93,156 42,057 179,220 143,657 87,758 42,057 124.72%
-
NP to SH 121,227 79,338 35,322 158,978 127,841 77,222 33,903 133.65%
-
Tax Rate 25.34% 23.40% 27.90% 19.10% 20.07% 21.93% 22.14% -
Total Cost 362,545 232,654 114,081 463,222 332,474 233,680 123,505 104.88%
-
Net Worth 2,859,034 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 2,859,034 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 4.24% 2.81% 1.25% 5.66% 4.57% 2.81% 1.26% -
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 34.62 22.34 10.70 43.85 32.44 21.89 11.28 111.04%
EPS 8.32 5.44 2.42 10.85 8.71 5.26 2.31 134.78%
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 36.78 23.76 11.39 46.85 34.72 23.44 12.07 110.04%
EPS 8.84 5.79 2.58 11.59 9.32 5.63 2.47 133.79%
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 5.17 7.74 17.48 4.52 5.46 7.72 11.88 -42.54%
P/EPS 21.51 31.80 77.27 18.25 20.32 32.13 58.01 -48.35%
EY 4.65 3.14 1.29 5.48 4.92 3.11 1.72 93.94%
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 5.49 8.24 14.21 3.95 5.98 8.13 14.63 -47.94%
P/EPS 22.84 33.82 62.81 15.94 22.27 33.84 71.43 -53.20%
EY 4.38 2.96 1.59 6.27 4.49 2.96 1.40 113.76%
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