[IGB] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 54.45%
YoY- 73.03%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 241,190 260,830 222,894 225,029 186,060 180,969 180,071 21.44%
PBT 85,301 100,731 99,541 122,331 90,574 75,328 69,272 14.84%
Tax -51,080 -33,809 -28,071 -23,224 -24,514 -21,111 -21,807 76.10%
NP 34,221 66,922 71,470 99,107 66,060 54,217 47,465 -19.54%
-
NP to SH 37,499 55,983 57,437 91,878 59,488 47,466 38,819 -2.27%
-
Tax Rate 59.88% 33.56% 28.20% 18.98% 27.07% 28.03% 31.48% -
Total Cost 206,969 193,908 151,424 125,922 120,000 126,752 132,606 34.44%
-
Net Worth 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 3,106,467 3,067,718 19.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 36,517 - 73,024 - -
Div Payout % - - - 39.75% - 153.85% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,998,294 3,405,778 3,409,682 3,355,957 3,114,820 3,106,467 3,067,718 19.26%
NOSH 1,453,449 1,457,890 1,461,501 1,460,699 1,468,839 1,460,492 1,453,895 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.19% 25.66% 32.06% 44.04% 35.50% 29.96% 26.36% -
ROE 0.94% 1.64% 1.68% 2.74% 1.91% 1.53% 1.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.59 17.89 15.25 15.41 12.67 12.39 12.39 21.41%
EPS 2.58 3.84 3.93 6.29 4.05 3.25 2.67 -2.25%
DPS 0.00 0.00 0.00 2.50 0.00 5.00 0.00 -
NAPS 2.7509 2.3361 2.333 2.2975 2.1206 2.127 2.11 19.28%
Adjusted Per Share Value based on latest NOSH - 1,460,699
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.59 19.02 16.25 16.41 13.57 13.20 13.13 21.46%
EPS 2.73 4.08 4.19 6.70 4.34 3.46 2.83 -2.36%
DPS 0.00 0.00 0.00 2.66 0.00 5.33 0.00 -
NAPS 2.9156 2.4835 2.4864 2.4472 2.2714 2.2653 2.237 19.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.32 2.69 2.77 2.46 1.91 2.14 2.16 -
P/RPS 13.98 15.04 18.16 15.97 15.08 17.27 17.44 -13.67%
P/EPS 89.92 70.05 70.48 39.11 47.16 65.85 80.90 7.28%
EY 1.11 1.43 1.42 2.56 2.12 1.52 1.24 -7.09%
DY 0.00 0.00 0.00 1.02 0.00 2.34 0.00 -
P/NAPS 0.84 1.15 1.19 1.07 0.90 1.01 1.02 -12.10%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 24/08/12 17/05/12 22/02/12 23/11/11 24/08/11 12/05/11 -
Price 2.33 2.47 2.76 2.70 1.96 1.96 2.12 -
P/RPS 14.04 13.81 18.10 17.53 15.47 15.82 17.12 -12.35%
P/EPS 90.31 64.32 70.23 42.93 48.40 60.31 79.40 8.93%
EY 1.11 1.55 1.42 2.33 2.07 1.66 1.26 -8.08%
DY 0.00 0.00 0.00 0.93 0.00 2.55 0.00 -
P/NAPS 0.85 1.06 1.18 1.18 0.92 0.92 1.00 -10.24%

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