[IGB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.31%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 989,682 967,448 722,080 651,620 642,876 746,324 576,348 9.42%
PBT 395,520 400,544 289,200 243,224 224,808 211,880 206,394 11.43%
Tax -82,598 -123,760 -85,836 -56,912 -49,292 -35,908 -39,964 12.85%
NP 312,922 276,784 203,364 186,312 175,516 175,972 166,430 11.08%
-
NP to SH 218,182 226,840 172,570 158,676 154,444 159,298 153,450 6.03%
-
Tax Rate 20.88% 30.90% 29.68% 23.40% 21.93% 16.95% 19.36% -
Total Cost 676,760 690,664 518,716 465,308 467,360 570,352 409,918 8.70%
-
Net Worth 3,897,997 3,405,661 3,105,384 2,821,311 2,746,519 2,657,232 2,558,830 7.26%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 145,998 - - 73,885 - -
Div Payout % - - 84.60% - - 46.38% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,897,997 3,405,661 3,105,384 2,821,311 2,746,519 2,657,232 2,558,830 7.26%
NOSH 1,407,625 1,457,840 1,459,983 1,458,419 1,468,098 1,477,718 1,478,323 -0.81%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 31.62% 28.61% 28.16% 28.59% 27.30% 23.58% 28.88% -
ROE 5.60% 6.66% 5.56% 5.62% 5.62% 5.99% 6.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 70.31 66.36 49.46 44.68 43.79 50.51 38.99 10.31%
EPS 15.50 15.56 11.82 10.88 10.52 10.78 10.38 6.90%
DPS 0.00 0.00 10.00 0.00 0.00 5.00 0.00 -
NAPS 2.7692 2.3361 2.127 1.9345 1.8708 1.7982 1.7309 8.13%
Adjusted Per Share Value based on latest NOSH - 1,457,483
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 72.17 70.55 52.65 47.52 46.88 54.42 42.03 9.42%
EPS 15.91 16.54 12.58 11.57 11.26 11.62 11.19 6.03%
DPS 0.00 0.00 10.65 0.00 0.00 5.39 0.00 -
NAPS 2.8425 2.4834 2.2645 2.0573 2.0028 1.9377 1.8659 7.26%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.49 2.69 2.14 1.73 1.69 1.43 2.68 -
P/RPS 3.54 4.05 4.33 3.87 3.86 2.83 6.87 -10.45%
P/EPS 16.06 17.29 18.10 15.90 16.06 13.27 25.82 -7.60%
EY 6.22 5.78 5.52 6.29 6.22 7.54 3.87 8.22%
DY 0.00 0.00 4.67 0.00 0.00 3.50 0.00 -
P/NAPS 0.90 1.15 1.01 0.89 0.90 0.80 1.55 -8.65%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 24/08/12 24/08/11 24/08/10 26/08/09 27/08/08 30/08/07 -
Price 2.46 2.47 1.96 1.84 1.78 1.29 2.43 -
P/RPS 3.50 3.72 3.96 4.12 4.06 2.55 6.23 -9.15%
P/EPS 15.87 15.87 16.58 16.91 16.92 11.97 23.41 -6.26%
EY 6.30 6.30 6.03 5.91 5.91 8.36 4.27 6.69%
DY 0.00 0.00 5.10 0.00 0.00 3.88 0.00 -
P/NAPS 0.89 1.06 0.92 0.95 0.95 0.72 1.40 -7.26%

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