[IGB] QoQ Annualized 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- 22.27%
YoY- 36.1%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized 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 966,552 967,448 891,576 772,129 729,466 722,080 720,284 21.59%
PBT 380,761 400,544 398,164 357,504 313,564 289,200 277,088 23.52%
Tax -150,610 -123,760 -112,284 -90,655 -89,908 -85,836 -87,228 43.78%
NP 230,150 276,784 285,880 266,849 223,656 203,364 189,860 13.64%
-
NP to SH 201,226 226,840 229,748 237,650 194,362 172,570 155,276 18.80%
-
Tax Rate 39.55% 30.90% 28.20% 25.36% 28.67% 29.68% 31.48% -
Total Cost 736,401 690,664 605,696 505,280 505,810 518,716 530,424 24.37%
-
Net Worth 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 3,067,718 19.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 109,617 97,866 145,998 - -
Div Payout % - - - 46.13% 50.35% 84.60% - -
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 3,995,821 3,405,661 3,409,682 3,357,938 3,113,032 3,105,384 3,067,718 19.21%
NOSH 1,452,550 1,457,840 1,461,501 1,461,562 1,467,995 1,459,983 1,453,895 -0.06%
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 23.81% 28.61% 32.06% 34.56% 30.66% 28.16% 26.36% -
ROE 5.04% 6.66% 6.74% 7.08% 6.24% 5.56% 5.06% -
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 66.54 66.36 61.00 52.83 49.69 49.46 49.54 21.67%
EPS 13.85 15.56 15.72 16.26 13.24 11.82 10.68 18.86%
DPS 0.00 0.00 0.00 7.50 6.67 10.00 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 70.48 70.55 65.01 56.30 53.19 52.65 52.52 21.59%
EPS 14.67 16.54 16.75 17.33 14.17 12.58 11.32 18.80%
DPS 0.00 0.00 0.00 7.99 7.14 10.65 0.00 -
NAPS 2.9138 2.4834 2.4864 2.4486 2.2701 2.2645 2.237 19.21%
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 3.49 4.05 4.54 4.66 3.84 4.33 4.36 -13.75%
P/EPS 16.75 17.29 17.62 15.13 14.43 18.10 20.22 -11.76%
EY 5.97 5.78 5.68 6.61 6.93 5.52 4.94 13.41%
DY 0.00 0.00 0.00 3.05 3.49 4.67 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 3.50 3.72 4.52 5.11 3.94 3.96 4.28 -12.52%
P/EPS 16.82 15.87 17.56 16.61 14.80 16.58 19.85 -10.42%
EY 5.95 6.30 5.70 6.02 6.76 6.03 5.04 11.66%
DY 0.00 0.00 0.00 2.78 3.40 5.10 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