[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
Latest QR
Upcoming QR
IGB's Result
IGB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 743,293 719,360 670,692 646,814 633,018 642,442 647,260 9.67%
PBT 288,863 277,921 231,774 230,743 225,851 221,536 237,847 13.84%
Tax -83,792 -78,258 -54,376 -46,126 -43,827 -42,316 -44,552 52.42%
NP 205,071 199,663 177,398 184,617 182,024 179,220 193,295 4.02%
-
NP to SH 177,822 174,325 152,364 161,093 160,397 158,978 172,039 2.23%
-
Tax Rate 29.01% 28.16% 23.46% 19.99% 19.41% 19.10% 18.73% -
Total Cost 538,222 519,697 493,294 462,197 450,994 463,222 453,965 12.03%
-
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%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 36,368 36,368 36,718 36,718 36,718 36,718 - -
Div Payout % 20.45% 20.86% 24.10% 22.79% 22.89% 23.10% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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%
NOSH 1,453,895 1,454,739 1,454,479 1,457,483 1,459,586 1,468,726 1,467,188 -0.60%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 27.59% 27.76% 26.45% 28.54% 28.75% 27.90% 29.86% -
ROE 5.80% 5.75% 5.34% 5.71% 5.69% 5.65% 6.16% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.12 49.45 46.11 44.38 43.37 43.74 44.12 10.32%
EPS 12.23 11.98 10.48 11.05 10.99 10.82 11.73 2.82%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 0.00 -
NAPS 2.11 2.084 1.9622 1.9345 1.9311 1.9165 1.9048 7.06%
Adjusted Per Share Value based on latest NOSH - 1,457,483
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 54.20 52.46 48.91 47.17 46.16 46.85 47.20 9.66%
EPS 12.97 12.71 11.11 11.75 11.70 11.59 12.55 2.22%
DPS 2.65 2.65 2.68 2.68 2.68 2.68 0.00 -
NAPS 2.237 2.2107 2.0812 2.056 2.0554 2.0526 2.0379 6.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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%
P/EPS 17.66 17.19 17.09 15.65 17.02 18.29 15.09 11.06%
EY 5.66 5.82 5.85 6.39 5.88 5.47 6.62 -9.92%
DY 1.16 1.21 1.40 1.45 1.34 1.26 0.00 -
P/NAPS 1.02 0.99 0.91 0.89 0.97 1.03 0.93 6.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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%
P/EPS 17.33 19.36 18.14 16.65 13.83 15.98 16.54 3.16%
EY 5.77 5.17 5.51 6.01 7.23 6.26 6.04 -3.00%
DY 1.18 1.08 1.32 1.36 1.64 1.45 0.00 -
P/NAPS 1.00 1.11 0.97 0.95 0.79 0.90 1.02 -1.31%

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