[IGB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.81%
YoY- 8.54%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 642,442 647,260 636,500 691,779 688,224 710,336 758,919 -10.48%
PBT 221,536 237,847 214,826 213,630 208,362 193,817 206,931 4.63%
Tax -42,316 -44,552 -42,186 -41,114 -35,494 -50,560 -54,442 -15.42%
NP 179,220 193,295 172,640 172,516 172,868 143,257 152,489 11.33%
-
NP to SH 158,978 172,039 152,534 152,162 154,960 129,983 139,775 8.93%
-
Tax Rate 19.10% 18.73% 19.64% 19.25% 17.03% 26.09% 26.31% -
Total Cost 463,222 453,965 463,860 519,263 515,356 567,079 606,430 -16.39%
-
Net Worth 2,814,814 2,794,700 2,747,222 2,684,794 2,666,118 2,655,865 2,653,920 3.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 36,718 - - 36,896 36,896 74,146 74,146 -37.32%
Div Payout % 23.10% - - 24.25% 23.81% 57.04% 53.05% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,814,814 2,794,700 2,747,222 2,684,794 2,666,118 2,655,865 2,653,920 3.99%
NOSH 1,468,726 1,467,188 1,468,474 1,467,662 1,483,154 1,481,571 1,475,876 -0.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.90% 29.86% 27.12% 24.94% 25.12% 20.17% 20.09% -
ROE 5.65% 6.16% 5.55% 5.67% 5.81% 4.89% 5.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.74 44.12 43.34 47.13 46.40 47.94 51.42 -10.19%
EPS 10.82 11.73 10.39 10.37 10.45 8.77 9.47 9.26%
DPS 2.50 0.00 0.00 2.50 2.50 5.00 5.00 -36.92%
NAPS 1.9165 1.9048 1.8708 1.8293 1.7976 1.7926 1.7982 4.32%
Adjusted Per Share Value based on latest NOSH - 1,467,662
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.85 47.20 46.41 50.45 50.19 51.80 55.34 -10.48%
EPS 11.59 12.55 11.12 11.10 11.30 9.48 10.19 8.93%
DPS 2.68 0.00 0.00 2.69 2.69 5.41 5.41 -37.31%
NAPS 2.0526 2.0379 2.0033 1.9578 1.9442 1.9367 1.9353 3.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.98 1.77 1.69 1.34 1.37 1.37 1.43 -
P/RPS 4.53 4.01 3.90 2.84 2.95 2.86 2.78 38.35%
P/EPS 18.29 15.09 16.27 12.92 13.11 15.62 15.10 13.58%
EY 5.47 6.62 6.15 7.74 7.63 6.40 6.62 -11.91%
DY 1.26 0.00 0.00 1.87 1.82 3.65 3.50 -49.29%
P/NAPS 1.03 0.93 0.90 0.73 0.76 0.76 0.80 18.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 -
Price 1.73 1.94 1.78 1.65 1.44 1.20 1.29 -
P/RPS 3.96 4.40 4.11 3.50 3.10 2.50 2.51 35.41%
P/EPS 15.98 16.54 17.14 15.91 13.78 13.68 13.62 11.20%
EY 6.26 6.04 5.84 6.28 7.26 7.31 7.34 -10.04%
DY 1.45 0.00 0.00 1.52 1.74 4.17 3.88 -48.02%
P/NAPS 0.90 1.02 0.95 0.90 0.80 0.67 0.72 15.99%

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