[IGB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
14-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.03%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 729,466 722,080 720,284 719,360 672,508 651,620 624,552 10.89%
PBT 313,564 289,200 277,088 277,922 253,301 243,224 233,320 21.76%
Tax -89,908 -85,836 -87,228 -77,966 -64,186 -56,912 -65,092 24.00%
NP 223,656 203,364 189,860 199,956 189,114 186,312 168,228 20.88%
-
NP to SH 194,362 172,570 155,276 174,617 161,636 158,676 141,288 23.66%
-
Tax Rate 28.67% 29.68% 31.48% 28.05% 25.34% 23.40% 27.90% -
Total Cost 505,810 518,716 530,424 519,404 483,393 465,308 456,324 7.09%
-
Net Worth 3,113,032 3,105,384 3,067,718 3,034,886 2,859,033 2,821,311 2,818,607 6.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 97,866 145,998 - 36,408 - - - -
Div Payout % 50.35% 84.60% - 20.85% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,113,032 3,105,384 3,067,718 3,034,886 2,859,033 2,821,311 2,818,607 6.84%
NOSH 1,467,995 1,459,983 1,453,895 1,456,349 1,457,055 1,458,419 1,459,586 0.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 30.66% 28.16% 26.36% 27.80% 28.12% 28.59% 26.94% -
ROE 6.24% 5.56% 5.06% 5.75% 5.65% 5.62% 5.01% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.69 49.46 49.54 49.39 46.16 44.68 42.79 10.47%
EPS 13.24 11.82 10.68 11.99 11.09 10.88 9.68 23.19%
DPS 6.67 10.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.1206 2.127 2.11 2.0839 1.9622 1.9345 1.9311 6.43%
Adjusted Per Share Value based on latest NOSH - 1,454,739
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.19 52.65 52.52 52.46 49.04 47.52 45.54 10.89%
EPS 14.17 12.58 11.32 12.73 11.79 11.57 10.30 23.67%
DPS 7.14 10.65 0.00 2.65 0.00 0.00 0.00 -
NAPS 2.2701 2.2645 2.237 2.2131 2.0848 2.0573 2.0554 6.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.91 2.14 2.16 2.06 1.79 1.73 1.87 -
P/RPS 3.84 4.33 4.36 4.17 3.88 3.87 4.37 -8.25%
P/EPS 14.43 18.10 20.22 17.18 16.14 15.90 19.32 -17.66%
EY 6.93 5.52 4.94 5.82 6.20 6.29 5.18 21.39%
DY 3.49 4.67 0.00 1.21 0.00 0.00 0.00 -
P/NAPS 0.90 1.01 1.02 0.99 0.91 0.89 0.97 -4.86%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 12/05/11 14/02/11 23/11/10 24/08/10 26/05/10 -
Price 1.96 1.96 2.12 2.32 1.90 1.84 1.52 -
P/RPS 3.94 3.96 4.28 4.70 4.12 4.12 3.55 7.18%
P/EPS 14.80 16.58 19.85 19.35 17.13 16.91 15.70 -3.85%
EY 6.76 6.03 5.04 5.17 5.84 5.91 6.37 4.03%
DY 3.40 5.10 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 1.00 1.11 0.97 0.95 0.79 10.67%

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