[IGB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.37%
YoY- 15.42%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 966,552 729,466 672,508 634,841 689,461 640,921 696,001 5.62%
PBT 380,761 313,564 253,301 239,649 200,336 214,164 214,592 10.01%
Tax -150,610 -89,908 -64,186 -48,106 -36,029 -43,909 -60,892 16.27%
NP 230,150 223,656 189,114 191,542 164,306 170,254 153,700 6.95%
-
NP to SH 201,226 194,362 161,636 170,454 147,682 156,840 142,018 5.97%
-
Tax Rate 39.55% 28.67% 25.34% 20.07% 17.98% 20.50% 28.38% -
Total Cost 736,401 505,810 483,393 443,298 525,154 470,666 542,301 5.22%
-
Net Worth 3,995,821 3,113,032 2,859,033 2,795,769 2,650,894 2,571,161 2,450,546 8.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 97,866 - - 49,293 19,703 - -
Div Payout % - 50.35% - - 33.38% 12.56% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,995,821 3,113,032 2,859,033 2,795,769 2,650,894 2,571,161 2,450,546 8.48%
NOSH 1,452,550 1,467,995 1,457,055 1,467,749 1,478,798 1,477,763 1,449,170 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.81% 30.66% 28.12% 30.17% 23.83% 26.56% 22.08% -
ROE 5.04% 6.24% 5.65% 6.10% 5.57% 6.10% 5.80% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.54 49.69 46.16 43.25 46.62 43.37 48.03 5.57%
EPS 13.85 13.24 11.09 11.61 9.99 10.61 9.80 5.92%
DPS 0.00 6.67 0.00 0.00 3.33 1.33 0.00 -
NAPS 2.7509 2.1206 1.9622 1.9048 1.7926 1.7399 1.691 8.44%
Adjusted Per Share Value based on latest NOSH - 1,467,188
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 70.48 53.19 49.04 46.29 50.28 46.74 50.75 5.62%
EPS 14.67 14.17 11.79 12.43 10.77 11.44 10.36 5.96%
DPS 0.00 7.14 0.00 0.00 3.59 1.44 0.00 -
NAPS 2.9138 2.2701 2.0848 2.0387 1.9331 1.8749 1.787 8.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.32 1.91 1.79 1.77 1.37 2.74 1.44 -
P/RPS 3.49 3.84 3.88 4.09 2.94 6.32 3.00 2.55%
P/EPS 16.75 14.43 16.14 15.24 13.72 25.82 14.69 2.20%
EY 5.97 6.93 6.20 6.56 7.29 3.87 6.81 -2.16%
DY 0.00 3.49 0.00 0.00 2.43 0.49 0.00 -
P/NAPS 0.84 0.90 0.91 0.93 0.76 1.57 0.85 -0.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 23/11/10 24/11/09 26/11/08 29/11/07 29/11/06 -
Price 2.33 1.96 1.90 1.94 1.20 2.38 1.68 -
P/RPS 3.50 3.94 4.12 4.49 2.57 5.49 3.50 0.00%
P/EPS 16.82 14.80 17.13 16.70 12.02 22.42 17.14 -0.31%
EY 5.95 6.76 5.84 5.99 8.32 4.46 5.83 0.33%
DY 0.00 3.40 0.00 0.00 2.78 0.56 0.00 -
P/NAPS 0.85 0.92 0.97 1.02 0.67 1.37 0.99 -2.50%

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