[IGB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -7.59%
YoY- 2.59%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 993,851 772,129 719,360 642,442 688,224 673,931 718,961 5.53%
PBT 366,200 357,505 277,921 221,536 208,362 204,189 202,028 10.41%
Tax -144,156 -90,656 -78,258 -42,316 -35,494 -56,470 -57,361 16.58%
NP 222,044 266,849 199,663 179,220 172,868 147,719 144,667 7.39%
-
NP to SH 180,189 237,651 174,325 158,978 154,960 136,851 135,915 4.80%
-
Tax Rate 39.37% 25.36% 28.16% 19.10% 17.03% 27.66% 28.39% -
Total Cost 771,807 505,280 519,697 463,222 515,356 526,212 574,294 5.04%
-
Net Worth 4,006,241 3,355,957 3,031,677 2,814,814 2,666,118 2,640,131 1,464,451 18.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 108,140 109,542 36,368 36,718 36,896 37,250 36,611 19.76%
Div Payout % 60.01% 46.09% 20.86% 23.10% 23.81% 27.22% 26.94% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 4,006,241 3,355,957 3,031,677 2,814,814 2,666,118 2,640,131 1,464,451 18.24%
NOSH 1,441,871 1,460,699 1,454,739 1,468,726 1,483,154 1,490,000 1,464,451 -0.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.34% 34.56% 27.76% 27.90% 25.12% 21.92% 20.12% -
ROE 4.50% 7.08% 5.75% 5.65% 5.81% 5.18% 9.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.93 52.86 49.45 43.74 46.40 45.23 49.09 5.81%
EPS 12.50 16.27 11.98 10.82 10.45 9.18 9.28 5.08%
DPS 7.50 7.50 2.50 2.50 2.50 2.50 2.50 20.07%
NAPS 2.7785 2.2975 2.084 1.9165 1.7976 1.7719 1.00 18.54%
Adjusted Per Share Value based on latest NOSH - 1,468,726
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.47 56.30 52.46 46.85 50.19 49.14 52.43 5.53%
EPS 13.14 17.33 12.71 11.59 11.30 9.98 9.91 4.80%
DPS 7.89 7.99 2.65 2.68 2.69 2.72 2.67 19.77%
NAPS 2.9214 2.4472 2.2107 2.0526 1.9442 1.9252 1.0679 18.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.30 2.46 2.06 1.98 1.37 2.24 1.78 -
P/RPS 3.34 4.65 4.17 4.53 2.95 4.95 3.63 -1.37%
P/EPS 18.40 15.12 17.19 18.29 13.11 24.39 19.18 -0.68%
EY 5.43 6.61 5.82 5.47 7.63 4.10 5.21 0.69%
DY 3.26 3.05 1.21 1.26 1.82 1.12 1.40 15.11%
P/NAPS 0.83 1.07 0.99 1.03 0.76 1.26 1.78 -11.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 14/02/11 25/02/10 25/02/09 28/02/08 28/02/07 -
Price 2.25 2.70 2.32 1.73 1.44 1.99 2.18 -
P/RPS 3.26 5.11 4.69 3.96 3.10 4.40 4.44 -5.01%
P/EPS 18.00 16.60 19.36 15.98 13.78 21.67 23.49 -4.33%
EY 5.55 6.03 5.17 6.26 7.26 4.62 4.26 4.50%
DY 3.33 2.78 1.08 1.45 1.74 1.26 1.15 19.36%
P/NAPS 0.81 1.18 1.11 0.90 0.80 1.12 2.18 -15.19%

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