[IGB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[IGB] IGB CORPORATION BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -26.89%
YoY- 9.9%
Quarter Report
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 225,029 186,060 180,969 180,071 214,979 178,571 169,672 20.65%
PBT 122,331 90,574 75,328 69,272 87,946 68,364 63,281 54.99%
Tax -23,224 -24,514 -21,111 -21,807 -30,118 -19,684 -12,183 53.56%
NP 99,107 66,060 54,217 47,465 57,828 48,680 51,098 55.33%
-
NP to SH 91,878 59,488 47,466 38,819 53,098 41,889 44,016 63.11%
-
Tax Rate 18.98% 27.07% 28.03% 31.48% 34.25% 28.79% 19.25% -
Total Cost 125,922 120,000 126,752 132,606 157,151 129,891 118,574 4.07%
-
Net Worth 3,355,957 3,114,820 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 12.27%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 36,517 - 73,024 - 36,368 - - -
Div Payout % 39.75% - 153.85% - 68.49% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,355,957 3,114,820 3,106,467 3,067,718 3,031,677 2,853,978 2,819,501 12.27%
NOSH 1,460,699 1,468,839 1,460,492 1,453,895 1,454,739 1,454,479 1,457,483 0.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 44.04% 35.50% 29.96% 26.36% 26.90% 27.26% 30.12% -
ROE 2.74% 1.91% 1.53% 1.27% 1.75% 1.47% 1.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.41 12.67 12.39 12.39 14.78 12.28 11.64 20.50%
EPS 6.29 4.05 3.25 2.67 3.65 2.88 3.02 62.87%
DPS 2.50 0.00 5.00 0.00 2.50 0.00 0.00 -
NAPS 2.2975 2.1206 2.127 2.11 2.084 1.9622 1.9345 12.11%
Adjusted Per Share Value based on latest NOSH - 1,453,895
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.41 13.57 13.20 13.13 15.68 13.02 12.37 20.67%
EPS 6.70 4.34 3.46 2.83 3.87 3.05 3.21 63.10%
DPS 2.66 0.00 5.33 0.00 2.65 0.00 0.00 -
NAPS 2.4472 2.2714 2.2653 2.237 2.2107 2.0812 2.056 12.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.46 1.91 2.14 2.16 2.06 1.79 1.73 -
P/RPS 15.97 15.08 17.27 17.44 13.94 14.58 14.86 4.90%
P/EPS 39.11 47.16 65.85 80.90 56.44 62.15 57.28 -22.40%
EY 2.56 2.12 1.52 1.24 1.77 1.61 1.75 28.77%
DY 1.02 0.00 2.34 0.00 1.21 0.00 0.00 -
P/NAPS 1.07 0.90 1.01 1.02 0.99 0.91 0.89 13.02%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 24/08/11 12/05/11 14/02/11 23/11/10 24/08/10 -
Price 2.70 1.96 1.96 2.12 2.32 1.90 1.84 -
P/RPS 17.53 15.47 15.82 17.12 15.70 15.48 15.81 7.10%
P/EPS 42.93 48.40 60.31 79.40 63.56 65.97 60.93 -20.76%
EY 2.33 2.07 1.66 1.26 1.57 1.52 1.64 26.29%
DY 0.93 0.00 2.55 0.00 1.08 0.00 0.00 -
P/NAPS 1.18 0.92 0.92 1.00 1.11 0.97 0.95 15.50%

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