[IGB] QoQ 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- -23.29%
YoY- -7.62%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 166,311 154,693 155,876 165,562 171,129 143,933 211,155 -14.67%
PBT 41,799 67,333 58,389 54,015 58,110 44,312 57,193 -18.81%
Tax -6,236 -11,434 -9,884 -14,762 -8,472 -9,068 -8,812 -20.53%
NP 35,563 55,899 48,505 39,253 49,638 35,244 48,381 -18.50%
-
NP to SH 31,137 50,618 43,320 33,903 44,198 31,113 42,948 -19.24%
-
Tax Rate 14.92% 16.98% 16.93% 27.33% 14.58% 20.46% 15.41% -
Total Cost 130,748 98,794 107,371 126,309 121,491 108,689 162,774 -13.55%
-
Net Worth 2,814,814 2,794,700 2,747,222 2,684,794 2,666,118 2,655,865 2,653,920 3.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 36,718 - - - - - 36,896 -0.32%
Div Payout % 117.92% - - - - - 85.91% -
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 2,814,814 2,794,700 2,747,222 2,684,794 2,666,118 2,655,865 2,653,920 3.99%
NOSH 1,468,726 1,467,188 1,468,474 1,467,662 1,483,154 1,481,571 1,475,876 -0.32%
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 21.38% 36.14% 31.12% 23.71% 29.01% 24.49% 22.91% -
ROE 1.11% 1.81% 1.58% 1.26% 1.66% 1.17% 1.62% -
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 11.32 10.54 10.61 11.28 11.54 9.71 14.31 -14.42%
EPS 2.12 3.45 2.95 2.31 2.98 2.10 2.91 -18.98%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 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 12.13 11.28 11.37 12.07 12.48 10.50 15.40 -14.67%
EPS 2.27 3.69 3.16 2.47 3.22 2.27 3.13 -19.23%
DPS 2.68 0.00 0.00 0.00 0.00 0.00 2.69 -0.24%
NAPS 2.0526 2.0379 2.0033 1.9578 1.9442 1.9367 1.9353 3.98%
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 17.49 16.79 15.92 11.88 11.87 14.10 10.00 45.01%
P/EPS 93.40 51.30 57.29 58.01 45.97 65.24 49.14 53.26%
EY 1.07 1.95 1.75 1.72 2.18 1.53 2.03 -34.67%
DY 1.26 0.00 0.00 0.00 0.00 0.00 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 15.28 18.40 16.77 14.63 12.48 12.35 9.02 41.96%
P/EPS 81.60 56.23 60.34 71.43 48.32 57.14 44.33 50.03%
EY 1.23 1.78 1.66 1.40 2.07 1.75 2.26 -33.26%
DY 1.45 0.00 0.00 0.00 0.00 0.00 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