[IGB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -5.42%
YoY- -11.44%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,045,611 949,943 762,079 670,692 647,260 710,336 677,650 7.48%
PBT 395,828 407,904 323,120 231,774 237,847 193,817 201,708 11.88%
Tax -106,128 -136,184 -97,550 -54,376 -44,552 -50,560 -44,624 15.51%
NP 289,700 271,720 225,570 177,398 193,295 143,257 157,084 10.72%
-
NP to SH 195,521 242,797 198,871 152,364 172,039 129,983 147,031 4.86%
-
Tax Rate 26.81% 33.39% 30.19% 23.46% 18.73% 26.09% 22.12% -
Total Cost 755,911 678,223 536,509 493,294 453,965 567,079 520,566 6.40%
-
Net Worth 3,891,222 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 2,569,336 7.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 213,213 36,517 109,393 36,718 - 74,146 36,611 34.09%
Div Payout % 109.05% 15.04% 55.01% 24.10% - 57.04% 24.90% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,891,222 3,998,294 3,114,820 2,853,978 2,794,700 2,655,865 2,569,336 7.15%
NOSH 1,400,980 1,453,449 1,468,839 1,454,479 1,467,188 1,481,571 1,476,714 -0.87%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 27.71% 28.60% 29.60% 26.45% 29.86% 20.17% 23.18% -
ROE 5.02% 6.07% 6.38% 5.34% 6.16% 4.89% 5.72% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 74.63 65.36 51.88 46.11 44.12 47.94 45.89 8.43%
EPS 13.96 16.70 13.54 10.48 11.73 8.77 9.96 5.78%
DPS 15.22 2.50 7.50 2.50 0.00 5.00 2.50 35.09%
NAPS 2.7775 2.7509 2.1206 1.9622 1.9048 1.7926 1.7399 8.09%
Adjusted Per Share Value based on latest NOSH - 1,454,479
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.25 69.27 55.57 48.91 47.20 51.80 49.41 7.49%
EPS 14.26 17.71 14.50 11.11 12.55 9.48 10.72 4.86%
DPS 15.55 2.66 7.98 2.68 0.00 5.41 2.67 34.09%
NAPS 2.8375 2.9156 2.2714 2.0812 2.0379 1.9367 1.8736 7.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.60 2.32 1.91 1.79 1.77 1.37 2.74 -
P/RPS 3.48 3.55 3.68 3.88 4.01 2.86 5.97 -8.59%
P/EPS 18.63 13.89 14.11 17.09 15.09 15.62 27.52 -6.28%
EY 5.37 7.20 7.09 5.85 6.62 6.40 3.63 6.73%
DY 5.85 1.08 3.93 1.40 0.00 3.65 0.91 36.32%
P/NAPS 0.94 0.84 0.90 0.91 0.93 0.76 1.57 -8.18%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 23/11/11 23/11/10 24/11/09 26/11/08 29/11/07 -
Price 2.71 2.33 1.96 1.90 1.94 1.20 2.38 -
P/RPS 3.63 3.56 3.78 4.12 4.40 2.50 5.19 -5.77%
P/EPS 19.42 13.95 14.48 18.14 16.54 13.68 23.90 -3.39%
EY 5.15 7.17 6.91 5.51 6.04 7.31 4.18 3.53%
DY 5.62 1.07 3.83 1.32 0.00 4.17 1.05 32.22%
P/NAPS 0.98 0.85 0.92 0.97 1.02 0.67 1.37 -5.42%

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