[IGB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 14.41%
YoY- 9.65%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 762,079 754,590 743,293 719,360 670,692 646,814 633,018 13.15%
PBT 323,120 300,910 288,863 277,921 231,774 230,743 225,851 26.94%
Tax -97,550 -92,720 -83,792 -78,258 -54,376 -46,126 -43,827 70.39%
NP 225,570 208,190 205,071 199,663 177,398 184,617 182,024 15.35%
-
NP to SH 198,871 181,272 177,822 174,325 152,364 161,093 160,397 15.39%
-
Tax Rate 30.19% 30.81% 29.01% 28.16% 23.46% 19.99% 19.41% -
Total Cost 536,509 546,400 538,222 519,697 493,294 462,197 450,994 12.25%
-
Net Worth 3,114,820 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 2,818,607 6.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 109,393 109,393 36,368 36,368 36,718 36,718 36,718 106.91%
Div Payout % 55.01% 60.35% 20.45% 20.86% 24.10% 22.79% 22.89% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,114,820 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 2,818,607 6.88%
NOSH 1,468,839 1,460,492 1,453,895 1,454,739 1,454,479 1,457,483 1,459,586 0.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 29.60% 27.59% 27.59% 27.76% 26.45% 28.54% 28.75% -
ROE 6.38% 5.84% 5.80% 5.75% 5.34% 5.71% 5.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.88 51.67 51.12 49.45 46.11 44.38 43.37 12.67%
EPS 13.54 12.41 12.23 11.98 10.48 11.05 10.99 14.91%
DPS 7.50 7.50 2.50 2.50 2.50 2.50 2.50 107.86%
NAPS 2.1206 2.127 2.11 2.084 1.9622 1.9345 1.9311 6.43%
Adjusted Per Share Value based on latest NOSH - 1,454,739
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 55.57 55.03 54.20 52.46 48.91 47.17 46.16 13.15%
EPS 14.50 13.22 12.97 12.71 11.11 11.75 11.70 15.36%
DPS 7.98 7.98 2.65 2.65 2.68 2.68 2.68 106.83%
NAPS 2.2714 2.2653 2.237 2.2107 2.0812 2.056 2.0554 6.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.91 2.14 2.16 2.06 1.79 1.73 1.87 -
P/RPS 3.68 4.14 4.23 4.17 3.88 3.90 4.31 -9.99%
P/EPS 14.11 17.24 17.66 17.19 17.09 15.65 17.02 -11.74%
EY 7.09 5.80 5.66 5.82 5.85 6.39 5.88 13.27%
DY 3.93 3.50 1.16 1.21 1.40 1.45 1.34 104.75%
P/NAPS 0.90 1.01 1.02 0.99 0.91 0.89 0.97 -4.86%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 12/05/11 14/02/11 23/11/10 24/08/10 26/05/10 -
Price 1.96 1.96 2.12 2.32 1.90 1.84 1.52 -
P/RPS 3.78 3.79 4.15 4.69 4.12 4.15 3.50 5.25%
P/EPS 14.48 15.79 17.33 19.36 18.14 16.65 13.83 3.10%
EY 6.91 6.33 5.77 5.17 5.51 6.01 7.23 -2.97%
DY 3.83 3.83 1.18 1.08 1.32 1.36 1.64 75.93%
P/NAPS 0.92 0.92 1.00 1.11 0.97 0.95 0.79 10.67%

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