[IGB] QoQ 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- 13.44%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
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 214,979 178,571 169,672 156,138 166,311 154,693 155,876 23.82%
PBT 87,946 68,364 63,281 58,330 41,799 67,333 58,389 31.30%
Tax -30,118 -19,684 -12,183 -16,273 -6,236 -11,434 -9,884 109.75%
NP 57,828 48,680 51,098 42,057 35,563 55,899 48,505 12.39%
-
NP to SH 53,098 41,889 44,016 35,322 31,137 50,618 43,320 14.48%
-
Tax Rate 34.25% 28.79% 19.25% 27.90% 14.92% 16.98% 16.93% -
Total Cost 157,151 129,891 118,574 114,081 130,748 98,794 107,371 28.82%
-
Net Worth 3,031,677 2,853,978 2,819,501 2,818,607 2,814,814 2,794,700 2,747,222 6.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 36,368 - - - 36,718 - - -
Div Payout % 68.49% - - - 117.92% - - -
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 3,031,677 2,853,978 2,819,501 2,818,607 2,814,814 2,794,700 2,747,222 6.76%
NOSH 1,454,739 1,454,479 1,457,483 1,459,586 1,468,726 1,467,188 1,468,474 -0.62%
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 26.90% 27.26% 30.12% 26.94% 21.38% 36.14% 31.12% -
ROE 1.75% 1.47% 1.56% 1.25% 1.11% 1.81% 1.58% -
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 14.78 12.28 11.64 10.70 11.32 10.54 10.61 24.65%
EPS 3.65 2.88 3.02 2.42 2.12 3.45 2.95 15.20%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.084 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 15.68 13.02 12.37 11.39 12.13 11.28 11.37 23.82%
EPS 3.87 3.05 3.21 2.58 2.27 3.69 3.16 14.42%
DPS 2.65 0.00 0.00 0.00 2.68 0.00 0.00 -
NAPS 2.2107 2.0812 2.056 2.0554 2.0526 2.0379 2.0033 6.76%
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 13.94 14.58 14.86 17.48 17.49 16.79 15.92 -8.45%
P/EPS 56.44 62.15 57.28 77.27 93.40 51.30 57.29 -0.98%
EY 1.77 1.61 1.75 1.29 1.07 1.95 1.75 0.75%
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 15.70 15.48 15.81 14.21 15.28 18.40 16.77 -4.28%
P/EPS 63.56 65.97 60.93 62.81 81.60 56.23 60.34 3.51%
EY 1.57 1.52 1.64 1.59 1.23 1.78 1.66 -3.63%
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