[IGB] QoQ Cumulative 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- 63.03%
YoY- 36.1%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 724,914 483,724 222,894 772,129 547,100 361,040 180,071 152.42%
PBT 285,571 200,272 99,541 357,504 235,173 144,600 69,272 156.43%
Tax -112,958 -61,880 -28,071 -90,655 -67,431 -42,918 -21,807 198.47%
NP 172,613 138,392 71,470 266,849 167,742 101,682 47,465 135.92%
-
NP to SH 150,920 113,420 57,437 237,650 145,772 86,285 38,819 146.63%
-
Tax Rate 39.56% 30.90% 28.20% 25.36% 28.67% 29.68% 31.48% -
Total Cost 552,301 345,332 151,424 505,280 379,358 259,358 132,606 158.19%
-
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 73,399 72,999 - -
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 3.78% 3.33% 1.68% 7.08% 4.68% 2.78% 1.27% -
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 49.91 33.18 15.25 52.83 37.27 24.73 12.39 152.52%
EPS 10.39 7.78 3.93 16.26 9.93 5.91 2.67 146.79%
DPS 0.00 0.00 0.00 7.50 5.00 5.00 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 52.86 35.27 16.25 56.30 39.90 26.33 13.13 152.42%
EPS 11.01 8.27 4.19 17.33 10.63 6.29 2.83 146.75%
DPS 0.00 0.00 0.00 7.99 5.35 5.32 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 4.65 8.11 18.16 4.66 5.12 8.65 17.44 -58.47%
P/EPS 22.33 34.58 70.48 15.13 19.23 36.21 80.90 -57.50%
EY 4.48 2.89 1.42 6.61 5.20 2.76 1.24 134.90%
DY 0.00 0.00 0.00 3.05 2.62 2.34 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 4.67 7.44 18.10 5.11 5.26 7.93 17.12 -57.83%
P/EPS 22.43 31.75 70.23 16.61 19.74 33.16 79.40 -56.84%
EY 4.46 3.15 1.42 6.02 5.07 3.02 1.26 131.72%
DY 0.00 0.00 0.00 2.78 2.55 2.55 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