[IGB] QoQ 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- -38.49%
YoY- -29.55%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
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 178,571 169,672 156,138 166,311 154,693 155,876 165,562 5.16%
PBT 68,364 63,281 58,330 41,799 67,333 58,389 54,015 16.98%
Tax -19,684 -12,183 -16,273 -6,236 -11,434 -9,884 -14,762 21.12%
NP 48,680 51,098 42,057 35,563 55,899 48,505 39,253 15.41%
-
NP to SH 41,889 44,016 35,322 31,137 50,618 43,320 33,903 15.12%
-
Tax Rate 28.79% 19.25% 27.90% 14.92% 16.98% 16.93% 27.33% -
Total Cost 129,891 118,574 114,081 130,748 98,794 107,371 126,309 1.88%
-
Net Worth 2,853,978 2,819,501 2,818,607 2,814,814 2,794,700 2,747,222 2,684,794 4.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 36,718 - - - -
Div Payout % - - - 117.92% - - - -
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 2,853,978 2,819,501 2,818,607 2,814,814 2,794,700 2,747,222 2,684,794 4.15%
NOSH 1,454,479 1,457,483 1,459,586 1,468,726 1,467,188 1,468,474 1,467,662 -0.59%
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 27.26% 30.12% 26.94% 21.38% 36.14% 31.12% 23.71% -
ROE 1.47% 1.56% 1.25% 1.11% 1.81% 1.58% 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 12.28 11.64 10.70 11.32 10.54 10.61 11.28 5.82%
EPS 2.88 3.02 2.42 2.12 3.45 2.95 2.31 15.82%
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 13.02 12.37 11.39 12.13 11.28 11.37 12.07 5.17%
EPS 3.05 3.21 2.58 2.27 3.69 3.16 2.47 15.08%
DPS 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
NAPS 2.0812 2.056 2.0554 2.0526 2.0379 2.0033 1.9578 4.15%
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 14.58 14.86 17.48 17.49 16.79 15.92 11.88 14.61%
P/EPS 62.15 57.28 77.27 93.40 51.30 57.29 58.01 4.69%
EY 1.61 1.75 1.29 1.07 1.95 1.75 1.72 -4.30%
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 15.48 15.81 14.21 15.28 18.40 16.77 14.63 3.83%
P/EPS 65.97 60.93 62.81 81.60 56.23 60.34 71.43 -5.15%
EY 1.52 1.64 1.59 1.23 1.78 1.66 1.40 5.63%
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