[IGB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -77.78%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 719,360 504,381 325,810 156,138 642,442 476,131 321,438 70.84%
PBT 277,922 189,976 121,612 58,330 221,536 179,737 112,404 82.54%
Tax -77,966 -48,140 -28,456 -16,273 -42,316 -36,080 -24,646 115.04%
NP 199,956 141,836 93,156 42,057 179,220 143,657 87,758 72.89%
-
NP to SH 174,617 121,227 79,338 35,322 158,978 127,841 77,222 72.02%
-
Tax Rate 28.05% 25.34% 23.40% 27.90% 19.10% 20.07% 21.93% -
Total Cost 519,404 362,545 232,654 114,081 463,222 332,474 233,680 70.06%
-
Net Worth 3,034,886 2,859,034 2,821,311 2,818,607 2,808,122 2,795,769 2,746,519 6.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 36,408 - - - 36,630 - - -
Div Payout % 20.85% - - - 23.04% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,034,886 2,859,034 2,821,311 2,818,607 2,808,122 2,795,769 2,746,519 6.86%
NOSH 1,456,349 1,457,055 1,458,419 1,459,586 1,465,234 1,467,749 1,468,098 -0.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.80% 28.12% 28.59% 26.94% 27.90% 30.17% 27.30% -
ROE 5.75% 4.24% 2.81% 1.25% 5.66% 4.57% 2.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.39 34.62 22.34 10.70 43.85 32.44 21.89 71.77%
EPS 11.99 8.32 5.44 2.42 10.85 8.71 5.26 72.94%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.0839 1.9622 1.9345 1.9311 1.9165 1.9048 1.8708 7.43%
Adjusted Per Share Value based on latest NOSH - 1,459,586
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 52.46 36.78 23.76 11.39 46.85 34.72 23.44 70.84%
EPS 12.73 8.84 5.79 2.58 11.59 9.32 5.63 72.01%
DPS 2.65 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 2.2131 2.0848 2.0573 2.0554 2.0477 2.0387 2.0028 6.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.06 1.79 1.73 1.87 1.98 1.77 1.69 -
P/RPS 4.17 5.17 7.74 17.48 4.52 5.46 7.72 -33.60%
P/EPS 17.18 21.51 31.80 77.27 18.25 20.32 32.13 -34.04%
EY 5.82 4.65 3.14 1.29 5.48 4.92 3.11 51.68%
DY 1.21 0.00 0.00 0.00 1.26 0.00 0.00 -
P/NAPS 0.99 0.91 0.89 0.97 1.03 0.93 0.90 6.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 14/02/11 23/11/10 24/08/10 26/05/10 25/02/10 24/11/09 26/08/09 -
Price 2.32 1.90 1.84 1.52 1.73 1.94 1.78 -
P/RPS 4.70 5.49 8.24 14.21 3.95 5.98 8.13 -30.53%
P/EPS 19.35 22.84 33.82 62.81 15.94 22.27 33.84 -31.03%
EY 5.17 4.38 2.96 1.59 6.27 4.49 2.96 44.88%
DY 1.08 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 1.11 0.97 0.95 0.79 0.90 1.02 0.95 10.90%

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