[IGB] QoQ Cumulative 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- 44.04%
YoY- 9.84%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 547,100 361,040 180,071 719,360 504,381 325,810 156,138 130.51%
PBT 235,173 144,600 69,272 277,922 189,976 121,612 58,330 153.10%
Tax -67,431 -42,918 -21,807 -77,966 -48,140 -28,456 -16,273 157.76%
NP 167,742 101,682 47,465 199,956 141,836 93,156 42,057 151.28%
-
NP to SH 145,772 86,285 38,819 174,617 121,227 79,338 35,322 157.06%
-
Tax Rate 28.67% 29.68% 31.48% 28.05% 25.34% 23.40% 27.90% -
Total Cost 379,358 259,358 132,606 519,404 362,545 232,654 114,081 122.62%
-
Net Worth 3,113,032 3,105,384 3,067,718 3,034,886 2,859,034 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 73,399 72,999 - 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 2,859,034 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 4.68% 2.78% 1.27% 5.75% 4.24% 2.81% 1.25% -
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 37.27 24.73 12.39 49.39 34.62 22.34 10.70 129.60%
EPS 9.93 5.91 2.67 11.99 8.32 5.44 2.42 156.08%
DPS 5.00 5.00 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 39.90 26.33 13.13 52.46 36.78 23.76 11.39 130.48%
EPS 10.63 6.29 2.83 12.73 8.84 5.79 2.58 156.78%
DPS 5.35 5.32 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 5.12 8.65 17.44 4.17 5.17 7.74 17.48 -55.86%
P/EPS 19.23 36.21 80.90 17.18 21.51 31.80 77.27 -60.40%
EY 5.20 2.76 1.24 5.82 4.65 3.14 1.29 153.07%
DY 2.62 2.34 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 5.26 7.93 17.12 4.70 5.49 8.24 14.21 -48.41%
P/EPS 19.74 33.16 79.40 19.35 22.84 33.82 62.81 -53.74%
EY 5.07 3.02 1.26 5.17 4.38 2.96 1.59 116.48%
DY 2.55 2.55 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