[IGB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.49%
YoY- -7.62%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 642,442 634,841 642,876 662,248 688,224 689,461 746,324 -9.48%
PBT 221,536 239,649 224,808 216,060 208,363 200,336 211,880 3.00%
Tax -42,316 -48,106 -49,292 -47,832 -35,495 -36,029 -35,908 11.53%
NP 179,220 191,542 175,516 168,228 172,868 164,306 175,972 1.22%
-
NP to SH 158,978 170,454 154,444 135,612 154,960 147,682 159,298 -0.13%
-
Tax Rate 19.10% 20.07% 21.93% 22.14% 17.04% 17.98% 16.95% -
Total Cost 463,222 443,298 467,360 494,020 515,356 525,154 570,352 -12.91%
-
Net Worth 2,808,122 2,795,769 2,746,519 2,684,794 2,663,060 2,650,894 2,657,232 3.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 36,630 - - - 37,036 49,293 73,885 -37.27%
Div Payout % 23.04% - - - 23.90% 33.38% 46.38% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,808,122 2,795,769 2,746,519 2,684,794 2,663,060 2,650,894 2,657,232 3.74%
NOSH 1,465,234 1,467,749 1,468,098 1,467,662 1,481,453 1,478,798 1,477,718 -0.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 27.90% 30.17% 27.30% 25.40% 25.12% 23.83% 23.58% -
ROE 5.66% 6.10% 5.62% 5.05% 5.82% 5.57% 5.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.85 43.25 43.79 45.12 46.46 46.62 50.51 -8.97%
EPS 10.85 11.61 10.52 9.24 10.46 9.99 10.78 0.43%
DPS 2.50 0.00 0.00 0.00 2.50 3.33 5.00 -36.92%
NAPS 1.9165 1.9048 1.8708 1.8293 1.7976 1.7926 1.7982 4.32%
Adjusted Per Share Value based on latest NOSH - 1,467,662
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.85 46.29 46.88 48.29 50.19 50.28 54.42 -9.47%
EPS 11.59 12.43 11.26 9.89 11.30 10.77 11.62 -0.17%
DPS 2.67 0.00 0.00 0.00 2.70 3.59 5.39 -37.31%
NAPS 2.0477 2.0387 2.0028 1.9578 1.9419 1.9331 1.9377 3.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.98 1.77 1.69 1.34 1.37 1.37 1.43 -
P/RPS 4.52 4.09 3.86 2.97 2.95 2.94 2.83 36.52%
P/EPS 18.25 15.24 16.06 14.50 13.10 13.72 13.27 23.59%
EY 5.48 6.56 6.22 6.90 7.64 7.29 7.54 -19.11%
DY 1.26 0.00 0.00 0.00 1.82 2.43 3.50 -49.29%
P/NAPS 1.03 0.93 0.90 0.73 0.76 0.76 0.80 18.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 26/08/09 27/05/09 25/02/09 26/11/08 27/08/08 -
Price 1.73 1.94 1.78 1.65 1.44 1.20 1.29 -
P/RPS 3.95 4.49 4.06 3.66 3.10 2.57 2.55 33.76%
P/EPS 15.94 16.70 16.92 17.86 13.77 12.02 11.97 20.97%
EY 6.27 5.99 5.91 5.60 7.26 8.32 8.36 -17.40%
DY 1.45 0.00 0.00 0.00 1.74 2.78 3.88 -48.02%
P/NAPS 0.90 1.02 0.95 0.90 0.80 0.67 0.72 15.99%

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