[IGB] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.83%
YoY- -17.24%
Quarter Report
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 180,969 180,071 214,979 178,571 169,672 156,138 166,311 5.80%
PBT 75,328 69,272 87,946 68,364 63,281 58,330 41,799 48.25%
Tax -21,111 -21,807 -30,118 -19,684 -12,183 -16,273 -6,236 125.96%
NP 54,217 47,465 57,828 48,680 51,098 42,057 35,563 32.56%
-
NP to SH 47,466 38,819 53,098 41,889 44,016 35,322 31,137 32.55%
-
Tax Rate 28.03% 31.48% 34.25% 28.79% 19.25% 27.90% 14.92% -
Total Cost 126,752 132,606 157,151 129,891 118,574 114,081 130,748 -2.05%
-
Net Worth 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 2,818,607 2,814,814 6.81%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 73,024 - 36,368 - - - 36,718 58.34%
Div Payout % 153.85% - 68.49% - - - 117.92% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 2,818,607 2,814,814 6.81%
NOSH 1,460,492 1,453,895 1,454,739 1,454,479 1,457,483 1,459,586 1,468,726 -0.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.96% 26.36% 26.90% 27.26% 30.12% 26.94% 21.38% -
ROE 1.53% 1.27% 1.75% 1.47% 1.56% 1.25% 1.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.39 12.39 14.78 12.28 11.64 10.70 11.32 6.22%
EPS 3.25 2.67 3.65 2.88 3.02 2.42 2.12 33.05%
DPS 5.00 0.00 2.50 0.00 0.00 0.00 2.50 58.94%
NAPS 2.127 2.11 2.084 1.9622 1.9345 1.9311 1.9165 7.21%
Adjusted Per Share Value based on latest NOSH - 1,454,479
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.20 13.13 15.68 13.02 12.37 11.39 12.13 5.81%
EPS 3.46 2.83 3.87 3.05 3.21 2.58 2.27 32.54%
DPS 5.33 0.00 2.65 0.00 0.00 0.00 2.68 58.34%
NAPS 2.2653 2.237 2.2107 2.0812 2.056 2.0554 2.0526 6.81%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.14 2.16 2.06 1.79 1.73 1.87 1.98 -
P/RPS 17.27 17.44 13.94 14.58 14.86 17.48 17.49 -0.84%
P/EPS 65.85 80.90 56.44 62.15 57.28 77.27 93.40 -20.83%
EY 1.52 1.24 1.77 1.61 1.75 1.29 1.07 26.45%
DY 2.34 0.00 1.21 0.00 0.00 0.00 1.26 51.25%
P/NAPS 1.01 1.02 0.99 0.91 0.89 0.97 1.03 -1.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 12/05/11 14/02/11 23/11/10 24/08/10 26/05/10 25/02/10 -
Price 1.96 2.12 2.32 1.90 1.84 1.52 1.73 -
P/RPS 15.82 17.12 15.70 15.48 15.81 14.21 15.28 2.34%
P/EPS 60.31 79.40 63.56 65.97 60.93 62.81 81.60 -18.29%
EY 1.66 1.26 1.57 1.52 1.64 1.59 1.23 22.19%
DY 2.55 0.00 1.08 0.00 0.00 0.00 1.45 45.84%
P/NAPS 0.92 1.00 1.11 0.97 0.95 0.79 0.90 1.48%

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