[IGB] YoY Cumulative 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- -77.78%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 243,048 222,894 180,071 156,138 165,562 162,007 141,658 9.40%
PBT 87,401 99,541 69,272 58,330 54,015 48,747 47,613 10.64%
Tax -16,009 -28,071 -21,807 -16,273 -11,958 -9,142 -11,276 6.00%
NP 71,392 71,470 47,465 42,057 42,057 39,605 36,337 11.90%
-
NP to SH 48,061 57,437 38,819 35,322 33,903 36,701 33,362 6.26%
-
Tax Rate 18.32% 28.20% 31.48% 27.90% 22.14% 18.75% 23.68% -
Total Cost 171,656 151,424 132,606 114,081 123,505 122,402 105,321 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 1.22% 1.68% 1.27% 1.25% 1.26% 1.38% 1.33% -
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 17.19 15.25 12.39 10.70 11.28 10.95 9.55 10.28%
EPS 3.40 3.93 2.67 2.42 2.31 2.48 2.25 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 17.72 16.25 13.13 11.39 12.07 11.81 10.33 9.40%
EPS 3.50 4.19 2.83 2.58 2.47 2.68 2.43 6.26%
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 13.09 18.16 17.44 17.48 11.88 14.16 26.06 -10.83%
P/EPS 66.18 70.48 80.90 77.27 58.01 62.50 110.67 -8.20%
EY 1.51 1.42 1.24 1.29 1.72 1.60 0.90 8.99%
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 15.18 18.10 17.12 14.21 14.63 15.80 30.04 -10.74%
P/EPS 76.76 70.23 79.40 62.81 71.43 69.76 127.56 -8.10%
EY 1.30 1.42 1.26 1.59 1.40 1.43 0.78 8.87%
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