[IGB] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 0.24%

YoY- 9.13%

Quarter Report

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	894,813	754,590	646,814	636,500	758,919	654,366	695,662	4.28%
YoY %	18.58%	16.66%	1.62%	-16.13%	15.98%	-5.94%	-	-
Horiz. %	128.63%	108.47%	92.98%	91.50%	109.09%	94.06%	100.00%	-
PBT	413,177	300,910	230,743	214,826	206,931	199,731	186,984	14.11%
YoY %	37.31%	30.41%	7.41%	3.82%	3.60%	6.82%	-	-
Horiz. %	220.97%	160.93%	123.40%	114.89%	110.67%	106.82%	100.00%	-
Tax	-109,618	-92,720	-46,126	-42,186	-54,442	-44,079	-51,975	13.23%
YoY %	-18.22%	-101.01%	-9.34%	22.51%	-23.51%	15.19%	-	-
Horiz. %	210.91%	178.39%	88.75%	81.17%	104.75%	84.81%	100.00%	-
NP	303,559	208,190	184,617	172,640	152,489	155,652	135,009	14.44%
YoY %	45.81%	12.77%	6.94%	13.21%	-2.03%	15.29%	-	-
Horiz. %	224.84%	154.20%	136.74%	127.87%	112.95%	115.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	264,786	181,272	161,093	152,534	139,775	145,789	127,081	13.00%
YoY %	46.07%	12.53%	5.61%	9.13%	-4.13%	14.72%	-	-
Horiz. %	208.36%	142.64%	126.76%	120.03%	109.99%	114.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.53%	30.81%	19.99%	19.64%	26.31%	22.07%	27.80%	-
YoY %	-13.89%	54.13%	1.78%	-25.35%	19.21%	-20.61%	-	-
Horiz. %	95.43%	110.83%	71.91%	70.65%	94.64%	79.39%	100.00%	-
Total Cost	591,254	546,400	462,197	463,860	606,430	498,714	560,653	0.88%
YoY %	8.21%	18.22%	-0.36%	-23.51%	21.60%	-11.05%	-	-
Horiz. %	105.46%	97.46%	82.44%	82.74%	108.16%	88.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,405,778	3,106,467	2,819,501	2,747,222	2,653,920	2,552,959	2,471,015	5.48%
YoY %	9.64%	10.18%	2.63%	3.52%	3.95%	3.32%	-	-
Horiz. %	137.83%	125.72%	114.10%	111.18%	107.40%	103.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	36,517	109,393	36,718	-	74,146	36,611	36,464	0.02%
YoY %	-66.62%	197.93%	0.00%	-	102.52%	0.40%	-	-
Horiz. %	100.15%	300.00%	100.70%	-	203.34%	100.40%	100.00%	-
Div Payout %	13.79%	60.35%	22.79%	-	53.05%	25.11%	28.69%	-
YoY %	-77.15%	164.81%	0.00%	-	111.27%	-12.48%	-	-
Horiz. %	48.07%	210.35%	79.44%	-	184.91%	87.52%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	3,405,778	3,106,467	2,819,501	2,747,222	2,653,920	2,552,959	2,471,015	5.48%
YoY %	9.64%	10.18%	2.63%	3.52%	3.95%	3.32%	-	-
Horiz. %	137.83%	125.72%	114.10%	111.18%	107.40%	103.32%	100.00%	-
NOSH	1,457,890	1,460,492	1,457,483	1,468,474	1,475,876	1,474,931	1,447,323	0.12%
YoY %	-0.18%	0.21%	-0.75%	-0.50%	0.06%	1.91%	-	-
Horiz. %	100.73%	100.91%	100.70%	101.46%	101.97%	101.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	33.92%	27.59%	28.54%	27.12%	20.09%	23.79%	19.41%	-
YoY %	22.94%	-3.33%	5.24%	34.99%	-15.55%	22.57%	-	-
Horiz. %	174.76%	142.14%	147.04%	139.72%	103.50%	122.57%	100.00%	-
ROE	7.77%	5.84%	5.71%	5.55%	5.27%	5.71%	5.14%	-
YoY %	33.05%	2.28%	2.88%	5.31%	-7.71%	11.09%	-	-
Horiz. %	151.17%	113.62%	111.09%	107.98%	102.53%	111.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	61.38	51.67	44.38	43.34	51.42	44.37	48.07	4.15%
YoY %	18.79%	16.43%	2.40%	-15.71%	15.89%	-7.70%	-	-
Horiz. %	127.69%	107.49%	92.32%	90.16%	106.97%	92.30%	100.00%	-
EPS	18.16	12.41	11.05	10.39	9.47	9.88	8.78	12.86%
YoY %	46.33%	12.31%	6.35%	9.71%	-4.15%	12.53%	-	-
Horiz. %	206.83%	141.34%	125.85%	118.34%	107.86%	112.53%	100.00%	-
DPS	2.50	7.50	2.50	0.00	5.00	2.50	2.52	-0.13%
YoY %	-66.67%	200.00%	0.00%	0.00%	100.00%	-0.79%	-	-
Horiz. %	99.21%	297.62%	99.21%	0.00%	198.41%	99.21%	100.00%	-
NAPS	2.3361	2.127	1.9345	1.8708	1.7982	1.7309	1.7073	5.36%
YoY %	9.83%	9.95%	3.40%	4.04%	3.89%	1.38%	-	-
Horiz. %	136.83%	124.58%	113.31%	109.58%	105.32%	101.38%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,468,474
RPS	65.25	55.03	47.17	46.41	55.34	47.72	50.73	4.28%
YoY %	18.57%	16.66%	1.64%	-16.14%	15.97%	-5.93%	-	-
Horiz. %	128.62%	108.48%	92.98%	91.48%	109.09%	94.07%	100.00%	-
EPS	19.31	13.22	11.75	11.12	10.19	10.63	9.27	12.99%
YoY %	46.07%	12.51%	5.67%	9.13%	-4.14%	14.67%	-	-
Horiz. %	208.31%	142.61%	126.75%	119.96%	109.92%	114.67%	100.00%	-
DPS	2.66	7.98	2.68	0.00	5.41	2.67	2.66	0.00%
YoY %	-66.67%	197.76%	0.00%	0.00%	102.62%	0.38%	-	-
Horiz. %	100.00%	300.00%	100.75%	0.00%	203.38%	100.38%	100.00%	-
NAPS	2.4835	2.2653	2.056	2.0033	1.9353	1.8616	1.8019	5.48%
YoY %	9.63%	10.18%	2.63%	3.51%	3.96%	3.31%	-	-
Horiz. %	137.83%	125.72%	114.10%	111.18%	107.40%	103.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-	-
Price	2.69	2.14	1.73	1.69	1.43	2.68	0.00	-
P/RPS	4.38	4.14	3.90	3.90	2.78	6.04	0.00	-
YoY %	5.80%	6.15%	0.00%	40.29%	-53.97%	0.00%	-	-
Horiz. %	72.52%	68.54%	64.57%	64.57%	46.03%	100.00%	-	-
P/EPS	14.81	17.24	15.65	16.27	15.10	27.11	0.00	-
YoY %	-14.10%	10.16%	-3.81%	7.75%	-44.30%	0.00%	-	-
Horiz. %	54.63%	63.59%	57.73%	60.01%	55.70%	100.00%	-	-
EY	6.75	5.80	6.39	6.15	6.62	3.69	0.00	-
YoY %	16.38%	-9.23%	3.90%	-7.10%	79.40%	0.00%	-	-
Horiz. %	182.93%	157.18%	173.17%	166.67%	179.40%	100.00%	-	-
DY	0.93	3.50	1.45	0.00	3.50	0.93	0.00	-
YoY %	-73.43%	141.38%	0.00%	0.00%	276.34%	0.00%	-	-
Horiz. %	100.00%	376.34%	155.91%	0.00%	376.34%	100.00%	-	-
P/NAPS	1.15	1.01	0.89	0.90	0.80	1.55	0.00	-
YoY %	13.86%	13.48%	-1.11%	12.50%	-48.39%	0.00%	-	-
Horiz. %	74.19%	65.16%	57.42%	58.06%	51.61%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/08/12	24/08/11	24/08/10	26/08/09	27/08/08	30/08/07	30/08/06	-
Price	2.47	1.96	1.84	1.78	1.29	2.43	0.00	-
P/RPS	4.02	3.79	4.15	4.11	2.51	5.48	0.00	-
YoY %	6.07%	-8.67%	0.97%	63.75%	-54.20%	0.00%	-	-
Horiz. %	73.36%	69.16%	75.73%	75.00%	45.80%	100.00%	-	-
P/EPS	13.60	15.79	16.65	17.14	13.62	24.58	0.00	-
YoY %	-13.87%	-5.17%	-2.86%	25.84%	-44.59%	0.00%	-	-
Horiz. %	55.33%	64.24%	67.74%	69.73%	55.41%	100.00%	-	-
EY	7.35	6.33	6.01	5.84	7.34	4.07	0.00	-
YoY %	16.11%	5.32%	2.91%	-20.44%	80.34%	0.00%	-	-
Horiz. %	180.59%	155.53%	147.67%	143.49%	180.34%	100.00%	-	-
DY	1.01	3.83	1.36	0.00	3.88	1.03	0.00	-
YoY %	-73.63%	181.62%	0.00%	0.00%	276.70%	0.00%	-	-
Horiz. %	98.06%	371.84%	132.04%	0.00%	376.70%	100.00%	-	-
P/NAPS	1.06	0.92	0.95	0.95	0.72	1.40	0.00	-
YoY %	15.22%	-3.16%	0.00%	31.94%	-48.57%	0.00%	-	-
Horiz. %	75.71%	65.71%	67.86%	67.86%	51.43%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos