[IGB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.49%
YoY- -7.62%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 891,576 720,284 624,552 662,248 648,028 566,632 588,236 7.17%
PBT 398,164 277,088 233,320 216,060 194,988 190,452 162,540 16.08%
Tax -112,284 -87,228 -65,092 -47,832 -36,568 -45,104 -42,032 17.77%
NP 285,880 189,860 168,228 168,228 158,420 145,348 120,508 15.47%
-
NP to SH 229,748 155,276 141,288 135,612 146,804 133,448 111,672 12.76%
-
Tax Rate 28.20% 31.48% 27.90% 22.14% 18.75% 23.68% 25.86% -
Total Cost 605,696 530,424 456,324 494,020 489,608 421,284 467,728 4.39%
-
Net Worth 3,409,682 3,067,718 2,818,607 2,684,794 2,657,714 2,511,787 2,431,180 5.79%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,409,682 3,067,718 2,818,607 2,684,794 2,657,714 2,511,787 2,431,180 5.79%
NOSH 1,461,501 1,453,895 1,459,586 1,467,662 1,479,879 1,482,755 1,446,528 0.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 32.06% 26.36% 26.94% 25.40% 24.45% 25.65% 20.49% -
ROE 6.74% 5.06% 5.01% 5.05% 5.52% 5.31% 4.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.00 49.54 42.79 45.12 43.79 38.21 40.67 6.98%
EPS 15.72 10.68 9.68 9.24 9.92 9.00 7.72 12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.333 2.11 1.9311 1.8293 1.7959 1.694 1.6807 5.61%
Adjusted Per Share Value based on latest NOSH - 1,467,662
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 65.01 52.52 45.54 48.29 47.25 41.32 42.89 7.17%
EPS 16.75 11.32 10.30 9.89 10.71 9.73 8.14 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4864 2.237 2.0554 1.9578 1.938 1.8316 1.7728 5.79%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 2.77 2.16 1.87 1.34 1.55 2.49 0.00 -
P/RPS 4.54 4.36 4.37 2.97 3.54 6.52 0.00 -
P/EPS 17.62 20.22 19.32 14.50 15.63 27.67 0.00 -
EY 5.68 4.94 5.18 6.90 6.40 3.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.02 0.97 0.73 0.86 1.47 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 12/05/11 26/05/10 27/05/09 28/05/08 31/05/07 31/05/06 -
Price 2.76 2.12 1.52 1.65 1.73 2.87 0.00 -
P/RPS 4.52 4.28 3.55 3.66 3.95 7.51 0.00 -
P/EPS 17.56 19.85 15.70 17.86 17.44 31.89 0.00 -
EY 5.70 5.04 6.37 5.60 5.73 3.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 0.79 0.90 0.96 1.69 0.00 -

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