[IGB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -11.13%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 972,192 891,576 720,284 624,552 662,248 648,028 566,632 9.40%
PBT 349,604 398,164 277,088 233,320 216,060 194,988 190,452 10.64%
Tax -64,036 -112,284 -87,228 -65,092 -47,832 -36,568 -45,104 6.00%
NP 285,568 285,880 189,860 168,228 168,228 158,420 145,348 11.90%
-
NP to SH 192,244 229,748 155,276 141,288 135,612 146,804 133,448 6.26%
-
Tax Rate 18.32% 28.20% 31.48% 27.90% 22.14% 18.75% 23.68% -
Total Cost 686,624 605,696 530,424 456,324 494,020 489,608 421,284 8.47%
-
Net Worth 3,952,734 3,409,682 3,067,718 2,818,607 2,684,794 2,657,714 2,511,787 7.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,952,734 3,409,682 3,067,718 2,818,607 2,684,794 2,657,714 2,511,787 7.84%
NOSH 1,413,558 1,461,501 1,453,895 1,459,586 1,467,662 1,479,879 1,482,755 -0.79%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 29.37% 32.06% 26.36% 26.94% 25.40% 24.45% 25.65% -
ROE 4.86% 6.74% 5.06% 5.01% 5.05% 5.52% 5.31% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 68.78 61.00 49.54 42.79 45.12 43.79 38.21 10.28%
EPS 13.60 15.72 10.68 9.68 9.24 9.92 9.00 7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7963 2.333 2.11 1.9311 1.8293 1.7959 1.694 8.70%
Adjusted Per Share Value based on latest NOSH - 1,459,586
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 70.89 65.01 52.52 45.54 48.29 47.25 41.32 9.40%
EPS 14.02 16.75 11.32 10.30 9.89 10.71 9.73 6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8824 2.4864 2.237 2.0554 1.9578 1.938 1.8316 7.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.25 2.77 2.16 1.87 1.34 1.55 2.49 -
P/RPS 3.27 4.54 4.36 4.37 2.97 3.54 6.52 -10.85%
P/EPS 16.54 17.62 20.22 19.32 14.50 15.63 27.67 -8.21%
EY 6.04 5.68 4.94 5.18 6.90 6.40 3.61 8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.19 1.02 0.97 0.73 0.86 1.47 -9.63%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 17/05/12 12/05/11 26/05/10 27/05/09 28/05/08 31/05/07 -
Price 2.61 2.76 2.12 1.52 1.65 1.73 2.87 -
P/RPS 3.79 4.52 4.28 3.55 3.66 3.95 7.51 -10.76%
P/EPS 19.19 17.56 19.85 15.70 17.86 17.44 31.89 -8.10%
EY 5.21 5.70 5.04 6.37 5.60 5.73 3.14 8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.18 1.00 0.79 0.90 0.96 1.69 -9.46%

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