[IGB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 12.63%
YoY- 20.25%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 967,448 891,576 772,129 729,466 722,080 720,284 719,360 21.86%
PBT 400,544 398,164 357,504 313,564 289,200 277,088 277,922 27.61%
Tax -123,760 -112,284 -90,655 -89,908 -85,836 -87,228 -77,966 36.11%
NP 276,784 285,880 266,849 223,656 203,364 189,860 199,956 24.22%
-
NP to SH 226,840 229,748 237,650 194,362 172,570 155,276 174,617 19.07%
-
Tax Rate 30.90% 28.20% 25.36% 28.67% 29.68% 31.48% 28.05% -
Total Cost 690,664 605,696 505,280 505,810 518,716 530,424 519,404 20.94%
-
Net Worth 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 3,067,718 3,034,886 7.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 109,617 97,866 145,998 - 36,408 -
Div Payout % - - 46.13% 50.35% 84.60% - 20.85% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 3,067,718 3,034,886 7.99%
NOSH 1,457,840 1,461,501 1,461,562 1,467,995 1,459,983 1,453,895 1,456,349 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 28.61% 32.06% 34.56% 30.66% 28.16% 26.36% 27.80% -
ROE 6.66% 6.74% 7.08% 6.24% 5.56% 5.06% 5.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 66.36 61.00 52.83 49.69 49.46 49.54 49.39 21.78%
EPS 15.56 15.72 16.26 13.24 11.82 10.68 11.99 18.99%
DPS 0.00 0.00 7.50 6.67 10.00 0.00 2.50 -
NAPS 2.3361 2.333 2.2975 2.1206 2.127 2.11 2.0839 7.92%
Adjusted Per Share Value based on latest NOSH - 1,468,839
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 70.55 65.01 56.30 53.19 52.65 52.52 52.46 21.85%
EPS 16.54 16.75 17.33 14.17 12.58 11.32 12.73 19.08%
DPS 0.00 0.00 7.99 7.14 10.65 0.00 2.65 -
NAPS 2.4834 2.4864 2.4486 2.2701 2.2645 2.237 2.2131 7.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.69 2.77 2.46 1.91 2.14 2.16 2.06 -
P/RPS 4.05 4.54 4.66 3.84 4.33 4.36 4.17 -1.92%
P/EPS 17.29 17.62 15.13 14.43 18.10 20.22 17.18 0.42%
EY 5.78 5.68 6.61 6.93 5.52 4.94 5.82 -0.45%
DY 0.00 0.00 3.05 3.49 4.67 0.00 1.21 -
P/NAPS 1.15 1.19 1.07 0.90 1.01 1.02 0.99 10.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 17/05/12 22/02/12 23/11/11 24/08/11 12/05/11 14/02/11 -
Price 2.47 2.76 2.70 1.96 1.96 2.12 2.32 -
P/RPS 3.72 4.52 5.11 3.94 3.96 4.28 4.70 -14.44%
P/EPS 15.87 17.56 16.61 14.80 16.58 19.85 19.35 -12.39%
EY 6.30 5.70 6.02 6.76 6.03 5.04 5.17 14.10%
DY 0.00 0.00 2.78 3.40 5.10 0.00 1.08 -
P/NAPS 1.06 1.18 1.18 0.92 0.92 1.00 1.11 -3.02%

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