[IGB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[IGB] IGB CORPORATION BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 0.43%

YoY- 5.61%

Quarter Report

IGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	743,293	719,360	670,692	646,814	633,018	642,442	647,260	9.67%
YoY %	3.33%	7.26%	3.69%	2.18%	-1.47%	-0.74%	-	-
Horiz. %	114.84%	111.14%	103.62%	99.93%	97.80%	99.26%	100.00%	-
PBT	288,863	277,921	231,774	230,743	225,851	221,536	237,847	13.84%
YoY %	3.94%	19.91%	0.45%	2.17%	1.95%	-6.86%	-	-
Horiz. %	121.45%	116.85%	97.45%	97.01%	94.96%	93.14%	100.00%	-
Tax	-83,792	-78,258	-54,376	-46,126	-43,827	-42,316	-44,552	52.42%
YoY %	-7.07%	-43.92%	-17.89%	-5.25%	-3.57%	5.02%	-	-
Horiz. %	188.08%	175.66%	122.05%	103.53%	98.37%	94.98%	100.00%	-
NP	205,071	199,663	177,398	184,617	182,024	179,220	193,295	4.02%
YoY %	2.71%	12.55%	-3.91%	1.42%	1.56%	-7.28%	-	-
Horiz. %	106.09%	103.29%	91.78%	95.51%	94.17%	92.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,822	174,325	152,364	161,093	160,397	158,978	172,039	2.23%
YoY %	2.01%	14.41%	-5.42%	0.43%	0.89%	-7.59%	-	-
Horiz. %	103.36%	101.33%	88.56%	93.64%	93.23%	92.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	28.16%	23.46%	19.99%	19.41%	19.10%	18.73%	-
YoY %	3.02%	20.03%	17.36%	2.99%	1.62%	1.98%	-	-
Horiz. %	154.89%	150.35%	125.25%	106.73%	103.63%	101.98%	100.00%	-
Total Cost	538,222	519,697	493,294	462,197	450,994	463,222	453,965	12.03%
YoY %	3.56%	5.35%	6.73%	2.48%	-2.64%	2.04%	-	-
Horiz. %	118.56%	114.48%	108.66%	101.81%	99.35%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,067,718	3,031,677	2,853,978	2,819,501	2,818,607	2,814,814	2,794,700	6.41%
YoY %	1.19%	6.23%	1.22%	0.03%	0.13%	0.72%	-	-
Horiz. %	109.77%	108.48%	102.12%	100.89%	100.86%	100.72%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	36,368	36,368	36,718	36,718	36,718	36,718	-	-
YoY %	0.00%	-0.95%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.05%	99.05%	100.00%	100.00%	100.00%	100.00%	-	-
Div Payout %	20.45%	20.86%	24.10%	22.79%	22.89%	23.10%	-	-
YoY %	-1.97%	-13.44%	5.75%	-0.44%	-0.91%	0.00%	-	-
Horiz. %	88.53%	90.30%	104.33%	98.66%	99.09%	100.00%	-	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	3,067,718	3,031,677	2,853,978	2,819,501	2,818,607	2,814,814	2,794,700	6.41%
YoY %	1.19%	6.23%	1.22%	0.03%	0.13%	0.72%	-	-
Horiz. %	109.77%	108.48%	102.12%	100.89%	100.86%	100.72%	100.00%	-
NOSH	1,453,895	1,454,739	1,454,479	1,457,483	1,459,586	1,468,726	1,467,188	-0.60%
YoY %	-0.06%	0.02%	-0.21%	-0.14%	-0.62%	0.10%	-	-
Horiz. %	99.09%	99.15%	99.13%	99.34%	99.48%	100.10%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	27.59%	27.76%	26.45%	28.54%	28.75%	27.90%	29.86%	-
YoY %	-0.61%	4.95%	-7.32%	-0.73%	3.05%	-6.56%	-	-
Horiz. %	92.40%	92.97%	88.58%	95.58%	96.28%	93.44%	100.00%	-
ROE	5.80%	5.75%	5.34%	5.71%	5.69%	5.65%	6.16%	-
YoY %	0.87%	7.68%	-6.48%	0.35%	0.71%	-8.28%	-	-
Horiz. %	94.16%	93.34%	86.69%	92.69%	92.37%	91.72%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	51.12	49.45	46.11	44.38	43.37	43.74	44.12	10.32%
YoY %	3.38%	7.24%	3.90%	2.33%	-0.85%	-0.86%	-	-
Horiz. %	115.87%	112.08%	104.51%	100.59%	98.30%	99.14%	100.00%	-
EPS	12.23	11.98	10.48	11.05	10.99	10.82	11.73	2.82%
YoY %	2.09%	14.31%	-5.16%	0.55%	1.57%	-7.76%	-	-
Horiz. %	104.26%	102.13%	89.34%	94.20%	93.69%	92.24%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	2.50	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.11	2.084	1.9622	1.9345	1.9311	1.9165	1.9048	7.06%
YoY %	1.25%	6.21%	1.43%	0.18%	0.76%	0.61%	-	-
Horiz. %	110.77%	109.41%	103.01%	101.56%	101.38%	100.61%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,457,483
RPS	54.20	52.46	48.91	47.17	46.16	46.85	47.20	9.66%
YoY %	3.32%	7.26%	3.69%	2.19%	-1.47%	-0.74%	-	-
Horiz. %	114.83%	111.14%	103.62%	99.94%	97.80%	99.26%	100.00%	-
EPS	12.97	12.71	11.11	11.75	11.70	11.59	12.55	2.22%
YoY %	2.05%	14.40%	-5.45%	0.43%	0.95%	-7.65%	-	-
Horiz. %	103.35%	101.27%	88.53%	93.63%	93.23%	92.35%	100.00%	-
DPS	2.65	2.65	2.68	2.68	2.68	2.68	0.00	-
YoY %	0.00%	-1.12%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.88%	98.88%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.237	2.2107	2.0812	2.056	2.0554	2.0526	2.0379	6.41%
YoY %	1.19%	6.22%	1.23%	0.03%	0.14%	0.72%	-	-
Horiz. %	109.77%	108.48%	102.12%	100.89%	100.86%	100.72%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.16	2.06	1.79	1.73	1.87	1.98	1.77	-
P/RPS	4.23	4.17	3.88	3.90	4.31	4.53	4.01	3.62%
YoY %	1.44%	7.47%	-0.51%	-9.51%	-4.86%	12.97%	-	-
Horiz. %	105.49%	103.99%	96.76%	97.26%	107.48%	112.97%	100.00%	-
P/EPS	17.66	17.19	17.09	15.65	17.02	18.29	15.09	11.06%
YoY %	2.73%	0.59%	9.20%	-8.05%	-6.94%	21.21%	-	-
Horiz. %	117.03%	113.92%	113.25%	103.71%	112.79%	121.21%	100.00%	-
EY	5.66	5.82	5.85	6.39	5.88	5.47	6.62	-9.92%
YoY %	-2.75%	-0.51%	-8.45%	8.67%	7.50%	-17.37%	-	-
Horiz. %	85.50%	87.92%	88.37%	96.53%	88.82%	82.63%	100.00%	-
DY	1.16	1.21	1.40	1.45	1.34	1.26	0.00	-
YoY %	-4.13%	-13.57%	-3.45%	8.21%	6.35%	0.00%	-	-
Horiz. %	92.06%	96.03%	111.11%	115.08%	106.35%	100.00%	-	-
P/NAPS	1.02	0.99	0.91	0.89	0.97	1.03	0.93	6.35%
YoY %	3.03%	8.79%	2.25%	-8.25%	-5.83%	10.75%	-	-
Horiz. %	109.68%	106.45%	97.85%	95.70%	104.30%	110.75%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	12/05/11	14/02/11	23/11/10	24/08/10	26/05/10	25/02/10	24/11/09	-
Price	2.12	2.32	1.90	1.84	1.52	1.73	1.94	-
P/RPS	4.15	4.69	4.12	4.15	3.50	3.96	4.40	-3.82%
YoY %	-11.51%	13.83%	-0.72%	18.57%	-11.62%	-10.00%	-	-
Horiz. %	94.32%	106.59%	93.64%	94.32%	79.55%	90.00%	100.00%	-
P/EPS	17.33	19.36	18.14	16.65	13.83	15.98	16.54	3.16%
YoY %	-10.49%	6.73%	8.95%	20.39%	-13.45%	-3.39%	-	-
Horiz. %	104.78%	117.05%	109.67%	100.67%	83.62%	96.61%	100.00%	-
EY	5.77	5.17	5.51	6.01	7.23	6.26	6.04	-3.00%
YoY %	11.61%	-6.17%	-8.32%	-16.87%	15.50%	3.64%	-	-
Horiz. %	95.53%	85.60%	91.23%	99.50%	119.70%	103.64%	100.00%	-
DY	1.18	1.08	1.32	1.36	1.64	1.45	0.00	-
YoY %	9.26%	-18.18%	-2.94%	-17.07%	13.10%	0.00%	-	-
Horiz. %	81.38%	74.48%	91.03%	93.79%	113.10%	100.00%	-	-
P/NAPS	1.00	1.11	0.97	0.95	0.79	0.90	1.02	-1.31%
YoY %	-9.91%	14.43%	2.11%	20.25%	-12.22%	-11.76%	-	-
Horiz. %	98.04%	108.82%	95.10%	93.14%	77.45%	88.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos