[IGB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.43%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,004,968 894,813 754,590 646,814 636,500 758,919 654,366 7.40%
PBT 363,688 413,177 300,910 230,743 214,826 206,931 199,731 10.49%
Tax -123,575 -109,618 -92,720 -46,126 -42,186 -54,442 -44,079 18.72%
NP 240,113 303,559 208,190 184,617 172,640 152,489 155,652 7.48%
-
NP to SH 175,860 264,786 181,272 161,093 152,534 139,775 145,789 3.17%
-
Tax Rate 33.98% 26.53% 30.81% 19.99% 19.64% 26.31% 22.07% -
Total Cost 764,855 591,254 546,400 462,197 463,860 606,430 498,714 7.38%
-
Net Worth 3,903,101 3,405,778 3,106,467 2,819,501 2,747,222 2,653,920 2,552,959 7.32%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 108,140 36,517 109,393 36,718 - 74,146 36,611 19.76%
Div Payout % 61.49% 13.79% 60.35% 22.79% - 53.05% 25.11% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,903,101 3,405,778 3,106,467 2,819,501 2,747,222 2,653,920 2,552,959 7.32%
NOSH 1,409,468 1,457,890 1,460,492 1,457,483 1,468,474 1,475,876 1,474,931 -0.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 23.89% 33.92% 27.59% 28.54% 27.12% 20.09% 23.79% -
ROE 4.51% 7.77% 5.84% 5.71% 5.55% 5.27% 5.71% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 71.30 61.38 51.67 44.38 43.34 51.42 44.37 8.21%
EPS 12.48 18.16 12.41 11.05 10.39 9.47 9.88 3.96%
DPS 7.67 2.50 7.50 2.50 0.00 5.00 2.50 20.52%
NAPS 2.7692 2.3361 2.127 1.9345 1.8708 1.7982 1.7309 8.13%
Adjusted Per Share Value based on latest NOSH - 1,457,483
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 73.28 65.25 55.03 47.17 46.41 55.34 47.72 7.40%
EPS 12.82 19.31 13.22 11.75 11.12 10.19 10.63 3.16%
DPS 7.89 2.66 7.98 2.68 0.00 5.41 2.67 19.77%
NAPS 2.8462 2.4835 2.2653 2.056 2.0033 1.9353 1.8616 7.32%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.49 2.69 2.14 1.73 1.69 1.43 2.68 -
P/RPS 3.49 4.38 4.14 3.90 3.90 2.78 6.04 -8.72%
P/EPS 19.96 14.81 17.24 15.65 16.27 15.10 27.11 -4.97%
EY 5.01 6.75 5.80 6.39 6.15 6.62 3.69 5.22%
DY 3.08 0.93 3.50 1.45 0.00 3.50 0.93 22.06%
P/NAPS 0.90 1.15 1.01 0.89 0.90 0.80 1.55 -8.65%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 24/08/12 24/08/11 24/08/10 26/08/09 27/08/08 30/08/07 -
Price 2.46 2.47 1.96 1.84 1.78 1.29 2.43 -
P/RPS 3.45 4.02 3.79 4.15 4.11 2.51 5.48 -7.41%
P/EPS 19.72 13.60 15.79 16.65 17.14 13.62 24.58 -3.60%
EY 5.07 7.35 6.33 6.01 5.84 7.34 4.07 3.72%
DY 3.12 1.01 3.83 1.36 0.00 3.88 1.03 20.26%
P/NAPS 0.89 1.06 0.92 0.95 0.95 0.72 1.40 -7.26%

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