[IGB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.79%
YoY- 32.36%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 949,943 762,079 670,692 647,260 710,336 677,650 708,869 4.99%
PBT 407,904 323,120 231,774 237,847 193,817 201,708 188,891 13.67%
Tax -136,184 -97,550 -54,376 -44,552 -50,560 -44,624 -59,103 14.91%
NP 271,720 225,570 177,398 193,295 143,257 157,084 129,788 13.09%
-
NP to SH 242,797 198,871 152,364 172,039 129,983 147,031 122,121 12.12%
-
Tax Rate 33.39% 30.19% 23.46% 18.73% 26.09% 22.12% 31.29% -
Total Cost 678,223 536,509 493,294 453,965 567,079 520,566 579,081 2.66%
-
Net Worth 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 2,569,336 2,447,815 8.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 36,517 109,393 36,718 - 74,146 36,611 36,464 0.02%
Div Payout % 15.04% 55.01% 24.10% - 57.04% 24.90% 29.86% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 2,569,336 2,447,815 8.51%
NOSH 1,453,449 1,468,839 1,454,479 1,467,188 1,481,571 1,476,714 1,447,554 0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 28.60% 29.60% 26.45% 29.86% 20.17% 23.18% 18.31% -
ROE 6.07% 6.38% 5.34% 6.16% 4.89% 5.72% 4.99% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.36 51.88 46.11 44.12 47.94 45.89 48.97 4.92%
EPS 16.70 13.54 10.48 11.73 8.77 9.96 8.44 12.03%
DPS 2.50 7.50 2.50 0.00 5.00 2.50 2.50 0.00%
NAPS 2.7509 2.1206 1.9622 1.9048 1.7926 1.7399 1.691 8.44%
Adjusted Per Share Value based on latest NOSH - 1,467,188
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.27 55.57 48.91 47.20 51.80 49.41 51.69 4.99%
EPS 17.71 14.50 11.11 12.55 9.48 10.72 8.91 12.11%
DPS 2.66 7.98 2.68 0.00 5.41 2.67 2.66 0.00%
NAPS 2.9156 2.2714 2.0812 2.0379 1.9367 1.8736 1.785 8.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.32 1.91 1.79 1.77 1.37 2.74 1.44 -
P/RPS 3.55 3.68 3.88 4.01 2.86 5.97 2.94 3.18%
P/EPS 13.89 14.11 17.09 15.09 15.62 27.52 17.07 -3.37%
EY 7.20 7.09 5.85 6.62 6.40 3.63 5.86 3.48%
DY 1.08 3.93 1.40 0.00 3.65 0.91 1.74 -7.63%
P/NAPS 0.84 0.90 0.91 0.93 0.76 1.57 0.85 -0.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 23/11/10 24/11/09 26/11/08 29/11/07 29/11/06 -
Price 2.33 1.96 1.90 1.94 1.20 2.38 1.68 -
P/RPS 3.56 3.78 4.12 4.40 2.50 5.19 3.43 0.62%
P/EPS 13.95 14.48 18.14 16.54 13.68 23.90 19.91 -5.75%
EY 7.17 6.91 5.51 6.04 7.31 4.18 5.02 6.11%
DY 1.07 3.83 1.32 0.00 4.17 1.05 1.49 -5.36%
P/NAPS 0.85 0.92 0.97 1.02 0.67 1.37 0.99 -2.50%

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