[IGB] QoQ Cumulative 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- -78.12%
YoY- -7.62%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 642,442 476,131 321,438 165,562 688,224 517,096 373,162 43.50%
PBT 221,536 179,737 112,404 54,015 208,363 150,252 105,940 63.30%
Tax -42,316 -36,080 -24,646 -11,958 -35,495 -27,022 -17,954 76.82%
NP 179,220 143,657 87,758 42,057 172,868 123,230 87,986 60.47%
-
NP to SH 158,978 127,841 77,222 33,903 154,960 110,762 79,649 58.32%
-
Tax Rate 19.10% 20.07% 21.93% 22.14% 17.04% 17.98% 16.95% -
Total Cost 463,222 332,474 233,680 123,505 515,356 393,866 285,176 38.05%
-
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 36,969 36,942 -0.56%
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% 4.57% 2.81% 1.26% 5.82% 4.18% 3.00% -
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 32.44 21.89 11.28 46.46 34.97 25.25 44.33%
EPS 10.85 8.71 5.26 2.31 10.46 7.49 5.39 59.22%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 2.50 0.00%
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 34.72 23.44 12.07 50.19 37.71 27.21 43.51%
EPS 11.59 9.32 5.63 2.47 11.30 8.08 5.81 58.26%
DPS 2.67 0.00 0.00 0.00 2.70 2.70 2.69 -0.49%
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 5.46 7.72 11.88 2.95 3.92 5.66 -13.88%
P/EPS 18.25 20.32 32.13 58.01 13.10 18.29 26.53 -22.02%
EY 5.48 4.92 3.11 1.72 7.64 5.47 3.77 28.23%
DY 1.26 0.00 0.00 0.00 1.82 1.82 1.75 -19.61%
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 5.98 8.13 14.63 3.10 3.43 5.11 -15.73%
P/EPS 15.94 22.27 33.84 71.43 13.77 16.02 23.93 -23.67%
EY 6.27 4.49 2.96 1.40 7.26 6.24 4.18 30.94%
DY 1.45 0.00 0.00 0.00 1.74 2.08 1.94 -17.59%
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