[IGB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -5.42%
YoY- -11.44%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 754,590 743,293 719,360 670,692 646,814 633,018 642,442 11.35%
PBT 300,910 288,863 277,921 231,774 230,743 225,851 221,536 22.71%
Tax -92,720 -83,792 -78,258 -54,376 -46,126 -43,827 -42,316 68.94%
NP 208,190 205,071 199,663 177,398 184,617 182,024 179,220 10.53%
-
NP to SH 181,272 177,822 174,325 152,364 161,093 160,397 158,978 9.16%
-
Tax Rate 30.81% 29.01% 28.16% 23.46% 19.99% 19.41% 19.10% -
Total Cost 546,400 538,222 519,697 493,294 462,197 450,994 463,222 11.67%
-
Net Worth 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 2,818,607 2,814,814 6.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 109,393 36,368 36,368 36,718 36,718 36,718 36,718 107.46%
Div Payout % 60.35% 20.45% 20.86% 24.10% 22.79% 22.89% 23.10% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 2,818,607 2,814,814 6.81%
NOSH 1,460,492 1,453,895 1,454,739 1,454,479 1,457,483 1,459,586 1,468,726 -0.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.59% 27.59% 27.76% 26.45% 28.54% 28.75% 27.90% -
ROE 5.84% 5.80% 5.75% 5.34% 5.71% 5.69% 5.65% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.67 51.12 49.45 46.11 44.38 43.37 43.74 11.78%
EPS 12.41 12.23 11.98 10.48 11.05 10.99 10.82 9.59%
DPS 7.50 2.50 2.50 2.50 2.50 2.50 2.50 108.42%
NAPS 2.127 2.11 2.084 1.9622 1.9345 1.9311 1.9165 7.21%
Adjusted Per Share Value based on latest NOSH - 1,454,479
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 55.03 54.20 52.46 48.91 47.17 46.16 46.85 11.35%
EPS 13.22 12.97 12.71 11.11 11.75 11.70 11.59 9.19%
DPS 7.98 2.65 2.65 2.68 2.68 2.68 2.68 107.38%
NAPS 2.2653 2.237 2.2107 2.0812 2.056 2.0554 2.0526 6.81%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.14 2.16 2.06 1.79 1.73 1.87 1.98 -
P/RPS 4.14 4.23 4.17 3.88 3.90 4.31 4.53 -5.84%
P/EPS 17.24 17.66 17.19 17.09 15.65 17.02 18.29 -3.87%
EY 5.80 5.66 5.82 5.85 6.39 5.88 5.47 3.99%
DY 3.50 1.16 1.21 1.40 1.45 1.34 1.26 97.97%
P/NAPS 1.01 1.02 0.99 0.91 0.89 0.97 1.03 -1.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 12/05/11 14/02/11 23/11/10 24/08/10 26/05/10 25/02/10 -
Price 1.96 2.12 2.32 1.90 1.84 1.52 1.73 -
P/RPS 3.79 4.15 4.69 4.12 4.15 3.50 3.96 -2.89%
P/EPS 15.79 17.33 19.36 18.14 16.65 13.83 15.98 -0.79%
EY 6.33 5.77 5.17 5.51 6.01 7.23 6.26 0.74%
DY 3.83 1.18 1.08 1.32 1.36 1.64 1.45 91.42%
P/NAPS 0.92 1.00 1.11 0.97 0.95 0.79 0.90 1.48%

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